762 Rosehill Avenue, Stittsville - Munster - Richmond

$799,900
762 Rosehill Avenue

$799,900

New
14d
Detached2-Storey

762 Rosehill Avenue, Stittsville - Munster - Richmond

Total Monthly Obligation $4,169

Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
14d
Score
17
Yield
4.7%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-X13883642
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-35.99 × 88.58 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,805.82 (2025)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Velora Realty Inc
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8211 - Stittsville (North)
Title-Residential Freehold

No agent assigned

Welcome to 762 Rosehill Avenue - the kind of home buyers wait for, and the opportunity may not last long. This bright and inviting 2-storey detached home offers an impressive combination of space, comfort, and everyday convenience in a desirable neighbourhood. Step inside to a spacious living room filled with natural light from large windows, complete with a cozy fireplace that creates the perfect atmosphere for relaxing evenings, family time, or entertaining guests. With 4 generously sized bedrooms and 3.5 bathrooms, there's plenty of room for a growing family, overnight guests, a home office, or simply the extra space you've been looking for. A 2-car garage plus 2 additional surface parking spaces provides the convenience and flexibility that busy households will appreciate. The location makes it even better. Enjoy easy access to parks, playgrounds, schools, shopping, and everyday amenities, all within an established and convenient community. The timing is right to make your move. Homes offering this much space, parking, and versatility don't come along every day. Whether you're upsizing, putting down roots, or simply looking for a home that gives you room to live comfortably, 762 Rosehill Avenue deserves a closer look. Don't just scroll past this one - book your private showing and come see what makes this home such an exciting opportunity.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,169/mo
Mortgage $3,227
Monthly Loss $3,320
Principal$849
Interest$2,378
Property Tax$567
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.3%25
10-Year IRR
9.3%
Returns Index
13.6/ 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
$37,668/yr
NOI
$22,595/yr
Net Cash Flow
-$1,344/mo
Cash Margin
-42.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.587
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.4/ 100

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

Comparables

Properties near 762 Rosehill 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.