228 Rosemount Avenue, Toronto W04

$1,298,000
228 Rosemount Avenue

$1,298,000

New
18d
Detached2-Storey

228 Rosemount Avenue, Toronto W04

Total Monthly Obligation $6,099

Beds
5
Baths
4
Park
2
Sqft
1500-2000
DOM
18d
Score
18
Yield
4.6%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-W13864308
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-35.17 × 98.6 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,861 (2026)
Parking-4 - Built-In
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PARKLAND LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-90
Neighbourhood-Humberlea-Pelmo Park W4
Title-Residential Freehold

No agent assigned

An Exceptional and Rarely Offered Newer-Build Residence in Weston Village, Named Toronto Life's #1 Neighbourhood to Invest In. Complete With a Self-Contained Lower-Level Apartment Offering Valuable Potential Income or an Ideal Private Space for Extended Family. This Home Also Features a Rare Double-Car Garage-An Exceptionally Difficult Combination to Find in the Neighbourhood. The Main Residence Offers a Spacious, thoughtfully Designed Layout with an Upgraded Kitchen & Generous Living Space. Originally Designed as a Four-Bedroom Home, the Fourth Bedroom on the Upper Level has been Converted into a Generous Full-Size Laundry Room, providing Exceptional Everyday Functionality While Remaining Easily Convertible Back to a Bedroom if Desired. The Maintenance-Free Backyard is Designed for Effortless Outdoor Living, featuring a Large Deck for Entertaining and a Turfed Area with Plenty of Space for Children to Play. A Unique Opportunity Combining the Benefits of a Newer Build, Flexible Living Space, a Self-Contained Income-Generating Suite, Private Outdoor Space and Coveted 2 Car Parking in one of the Area's Most Desirable Communities. See the Attached Feature Sheet for a Complete List of Notable Upgrades and Features.

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

Closing Costs

Mortgage Amount
$1,038,400
Land Transfer Taxes$22,435
Legal Fees (Est.)
$
Total cash required for closing$283,535

Total Monthly Obligation

$6,099/mo
Mortgage $5,236
Monthly Loss $4,721
Principal$1,378
Interest$3,858
Property Tax$488
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$59,928/yr
NOI
$43,574/yr
Net Cash Flow
-$1,605/mo
Cash Margin
-32.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
17.4/ 100

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

Comparables

Properties near 228 Rosemount Avenue

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.