1400 Yellow Rose Circle, Oakville

$1,699,999
1400 Yellow Rose Circle

$1,699,999

New
27d
Detached2-Storey

1400 Yellow Rose Circle, Oakville

Total Monthly Obligation $7,953

HausQ Valuation Report
Beds
4
Baths
6
Park
2
Sqft
3000-3500
DOM
27d
Score
16
Yield
4.1%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-W13832432
Beds-4
Bathrooms-6
Size-3000-3500 sqft
Lot Size-38.13 × 90.38 ft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,650.55 (2025)
Parking-4 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Electric)
Brokerage-iCloud Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-1007 - GA Glen Abbey
Title-Residential Freehold

No agent assigned

Welcomes to 1400 Yellowrose circle, 4 Bedrooms with Private Ensuite Bathrooms double doors and natural stone entrance into a stunning carpet-free open layout. Soaring 12-foot ceilings on the main floor, 9-to-11-foot ceilings on the upper floor and 9-foot ceilings in the builder finished basement with 4 pc washroom,, second floor extra sitting room, The main floor features formal living and dining rooms perfect for entertaining. . The open-concept kitchen, S/S appliances .. The primary suite, accessed through elegant double doors, serves as a luxurious retreat featuring a 5-piece ensuite and walk-in closets, *Private Fence Yard**Enjoy the Ambiance of High Ceilings Throughout the Main Floor* **Surrounded by Conservation In Glen Abbey, Golf Course, Parks, Tennis Court, Fields, Ponds, Trails, Creeks, Access To Highways, Public Services & Abbey Park High School**

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

Closing Costs

Mortgage Amount
$1,359,999
Land Transfer Taxes$30,475
Legal Fees (Est.)
$
Total cash required for closing$371,975

Total Monthly Obligation

$7,953/mo
Mortgage $6,857
Monthly Loss $6,149
Principal$1,804
Interest$5,053
Property Tax$721
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
13.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$69,084/yr
NOI
$49,025/yr
Net Cash Flow
-$2,772/mo
Cash Margin
-48.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
14.8/ 100

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

Comparables

Properties near 1400 Yellow Rose 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.