204 Rosanne Circle, Wasaga Beach

$729,000
204 Rosanne Circle

$729,000

New
30d
Att/Row/Townhouse2-Storey

204 Rosanne Circle, Wasaga Beach

Total Monthly Obligation $3,627

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
30d
Score
17
Yield
4.0%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.4%
Property Type-Att/Row/Townhouse
MLS® Number-S13818826
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-26.28 × 102.6 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,735 (2026)
Parking-3 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

Welcome to 204 Rosanne Circle in Wasaga Beach's sought-after River's Edge community. This beautifully upgraded 3-bedroom, 3-bathroom Twain model offers modern finishes, smart-home conveniences and exceptional attention to detail throughout. The bright, open-concept main floor features hardwood flooring, upgraded lighting and a stunning kitchen with quartz countertops, champagne bronze hardware, a new backsplash (2026) and a premium $20,000 appliance package, including a GE Café induction stove. Thoughtful upgrades continue throughout the home with a touch- and voice-activated IQ faucet, Nest system, custom primary bedroom and foyer closets (2024), and custom laundry room cabinetry and backsplash (2025), complemented by a new washer and dryer. Upstairs, a cathedral ceiling adds character to one of the secondary bedrooms, while the spacious primary suite features a walk-in closet and 5-piece ensuite. The fully fenced backyard (2025) is designed for entertaining, featuring an impressive 400 sq. ft. deck with built-in planters, an upgraded walkway and convenient exterior hose hookups. An oversized driveway, oversized 1.5-car garage with automatic opener and unfinished basement with excellent potential for additional living space complete the home. New hot water tank in 2026. Ideally situated near Wasaga Beach Public School and the site of the new public high school, with planned neighbourhood parks and trails, beautiful beaches and the highly anticipated new Costco opening soon just a short drive away. An exceptional opportunity to enjoy a beautifully upgraded home in one of Wasaga Beach's growing communities.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$583,200
Land Transfer Taxes$11,055
Legal Fees (Est.)
$
Total cash required for closing$158,355

Total Monthly Obligation

$3,627/mo
Mortgage $2,941
Monthly Loss $2,853
Principal$774
Interest$2,167
Property Tax$311
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
6.9%18
10-Year IRR
8.1%
Returns Index
10.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$28,956/yr
NOI
$17,825/yr
Net Cash Flow
-$1,455/mo
Cash Margin
-60.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
22.2/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 204 Rosanne Circle

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.