1533 S Rosebella Avenue NW, Blossom Park - Airport and Area

$1,698,000
1533 S Rosebella Avenue NW

$1,698,000

New
36d
Detached2-Storey

1533 S Rosebella Avenue NW, Blossom Park - Airport and Area

Total Monthly Obligation $8,126

Beds
5
Baths
5
Park
4
Sqft
3500-5000
DOM
36d
Score
14
Yield
3.2%
Cash on Cash
-10.3%
Cap Rate
2.4%
5Y IRR
7.5%
10Y IRR
8.3%
Property Type-Detached
MLS® Number-X13796524
Beds-5
Bathrooms-5
Size-3500-5000 sqft
Lot Size-50 × 100 ft
Listed on site-Sep 17, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$10,825 (2026)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-tbd
Neighbourhood-2604 - Emerald Woods/Sawmill Creek
Title-Residential Freehold

No agent assigned

Wow Wow wow... This 5 bedroom home is ready for YOU!!! 4000 sq feet above grade! This custom home is truly spectacular. From the moment you step inside you are flooded with natural light. Beautiful high ceilings, music playing in the background from the surround sound , kitchen that any chef would love to cook in - A killer open concept living/dining, formal sitting room, main floor office and state of the art powder room, adjacent an office and storage galore- Maybe you enter through the garage and you are faced with a pantry, a mud room and a place to store your "stuff" - did you forget to grab that water or coffee- on your way out -Its all there in the wine fridge or the coffee bar! Take it downstairs and you have a beautiful guest room, with 4 piece bathroom, storage galore, utility room and fabulous family room, with rec room-for the kids to get creative in-and for you to enjoy the kids! Take it upstairs (beautiful wide custom staircase ) you will find 3 generously sized bedrooms, all decorated perfectly- a jack and Jill, and a private ensuite for your parents or one of your children who might not want to share ;) ..Down the hall double solid doors take you into the Master suite! Windows, lighting and mill work galore. Floor to ceiling tile work- Ensuite that is meant for a queen! His and hers closets!! The laundry room (and storage) is perfectly positioned in the heart of the bedrooms. Ultra wide hallways, doorways, and a beautiful landing. Blossom Park is loved by families and has. great community presence. Loads of parks, greenspace, walking trails, great schools and daycares!! THIS HOME IS TRULY BEAUTIFUL! Garage and bsmt flooring is Radiant heat (Glycol, not electric), Water filtration, IKO roof -50 year shingle, irrigation system (4 zones), Solid core fibreglass 8 feet front door, seamless modern garage door imported from Italy (only house in Ottawa), car lift ready, steel beams used to allow for zero pillars!

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

Closing Costs

Mortgage Amount
$1,358,400
Land Transfer Taxes$30,435
Legal Fees (Est.)
$
Total cash required for closing$371,535

Total Monthly Obligation

$8,126/mo
Mortgage $6,849
Monthly Loss $6,324
Principal$1,802
Interest$5,047
Property Tax$902
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.4%0
5-Year IRR
5.1%11
10-Year IRR
6.8%
Returns Index
6.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$54,000/yr
NOI
$33,275/yr
Net Cash Flow
-$4,076/mo
Cash Margin
-90.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.6/ 100

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

Comparables

Properties near 1533 S Rosebella Avenue NW

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.