1 / 15
Investment signal

$898,000

20,22 & 24 Rosley Road

Save this home

Beds

Baths

Sqft

Year

1970

Type

Multi-family

Suite

Suite potential

Location nearby

Nearby school, halal, mosque, grocery, park, and transit layers are still being built for Beaver Bank. The listing facts above are live; the neighborhood-intelligence layer needs POI coverage before it can score this address properly.

About this home

LAKEFRONT INVESTMENT OPPORTUNITY! This rare waterfront multi-unit property offering scale, flexibility, and future development potential. Total of 5 bedrooms, 4 bathrooms and 4 car garage. Set on over 2.67 acres with 187 feet of pristine waterfront, this MU-1 zoned property includes two separate PIDs, making it ideal for investors, developers, or those seeking a multi-use estate. The property features a well-maintained 3-bedroom detached bungalow with an open-concept main level, seamlessly connecting the dining, and living room with a kitchen. Enjoy a cozy fireplace and direct walkout to your private deck (16x28), perfect for taking in the waterfront private setting. The main floor includes two bedrooms and a full bath, while the lower level offers a spacious rec room, an additional bedroom, and a combined bath/laundry area. Complementing the main home is a 26 x 34 detached garage with two self-contained 1-bedroom units above, ideal for rental income or extended family living. A 24 x 20 detached shed provides further versatility and could be converted into additional living space, a studio or storage. Both the main home and secondary units are currently rented, generating immediate income. The expansive lot extends to the lake and offers potential for subdivision or future development, subject to approvals. This property has been upgraded with a new septic and new well as well as the furnace was upgraded with new zones. Whether youre looking to expand your portfolio, develop, or enjoy a private waterfront lifestyle with income potential, this property delivers exceptional value. The lake itself offers year-round recreational opportunities, enhancing both personal enjoyment and rental appeal. (id:65958)

Subtype
Multi-family
Structure
Duplex
Community
Beaver Bank
Common interest
Freehold
Lot size
5.34 acres
Lot dimensions
5.3444
On market
Apr 25, 2026
Status changed
Apr 25, 2026
Photos
15
MLS#
202608609
Area
BEAVER_BANK

Features and systems

Parking

Gravel

Appliances

WasherRefrigeratorStoveDryer

Exterior

Vinyl

Flooring

Laminate

Foundation

Concrete Perimeter

View

Lake view

Waterfront

Waterfront on lake

Utilities

Cable Available
Negative cash flow ~$979/mo at these assumptions

Cash on cash

-6.54%

Cap rate

3.56%

GRM

16.6

Break-even rent

$5,531

Financing

Down payment$179,600
Loan amount$718,400
Mortgage$3,640/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$412
Insurance$80
Maintenance$748
CapEx reserve$374
Vacancy loss$225

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 4.5% rate, 30-year amortization, 5% vacancy, 1%/yr maintenance, 0.5%/yr CapEx reserve, $80/mo insurance. Property tax estimated at 0.55%/yr where not provided. Talk to a mortgage broker before relying on these numbers.

Mortgage estimate

Estimated $3,640/mo at 4.5% with 20% down, 30-yr amortization.Estimate only — actual payment varies by qualification + insurance.

Listing brokerage

Listing brokerage on file

Listing data via CREA DDF®. Information is deemed reliable but not guaranteed accurate by CREA. Last updated Apr 25, 2026.

We use a single cookie to remember if you’ve dismissed this notice and a no-PII analytics ping. By using this site you consent. Privacy.