33 Solara Private, Clarence-Rockland

$549,000
33 Solara Private

$549,000

New
3d
Att/Row/TownhouseBungalow

33 Solara Private, Clarence-Rockland

Total Monthly Obligation $2,975

Beds
2
Baths
2
Park
1
Sqft
1100-1500
DOM
3d
Score
20
Yield
5.5%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Att/Row/Townhouse
MLS® Number-X14099394
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-41.08 × 71.85 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Taxes-$4,631.69 (2026)
Parking-2 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Metal/Steel Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-90 Days
Neighbourhood-607 - Clarence/Rockland Twp
Title-Residential Freehold

No agent assigned

SUNDAY OPEN HOUSE Oct 25, 2 PM - 4 PM. Welcome to 33 Solara Private. This stylish, modern bungalow is designed for effortless and sophisticated living. Close to local shopping, trails, the Ottawa River, and the Rockland Golf Club. Features include an open-concept layout, a quartz countertop, upgraded kitchen cabinetry, flooring, and rich hardwood, a gas fireplace, and a private back deck. This 2-bedroom, 2-bathroom home also includes a huge walk-in closet and ensuite offering a refined, quiet, low-maintenance adult lifestyle. The unfinished basement presents a blank canvas with incredible potential-ideal for adding significant living space, customized entertainment areas, or creating a potential secondary suite for extended family or guests. Builder upgrades include, but are not limited to, a walk-in shower and custom walk-in closet in the primary bedroom, and a living room fireplace. All appliances are approximately 2020, as is the Roof, Furnace, and Air Conditioner. HWT rental $60.69, Gas $52.00, Water $59.00, Hydro $140.00 per Month. 24 hours' notice for showings. Association fees of $160.00 conveniently include street/driveway snow removal and lawn maintenance, allowing you to enjoy a truly low-maintenance lifestyle year-round.

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$2,975/mo
Mortgage $2,215
Monthly Loss $2,393
Principal$583
Interest$1,632
Property Tax$386
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.2%1
5-Year IRR
10.0%35
10-Year IRR
10.6%
Returns Index
18.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$30,204/yr
NOI
$18,052/yr
Net Cash Flow
-$710/mo
Cash Margin
-28.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
27.3/ 100

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

Comparables

Properties near 33 Solara Private

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.