No photos available
Legal suite

$3,998,000

2635 ROSEBERY AVENUE

Beds

5

Baths

5

Sqft

Year

1995

About this home

Absolutely gorgeous estate inside and out - this is a stunning 5 bedroom custom built home nestled on a sprawling private landscaped lot in Upper Dundarave. This traditional home has a lovely view of the garden, SW view of the ocean, UBC, and Point Grey. French doors open to wrap around porch, patios, fire pit and outdoor dining. The main floor is perfect for entertaining, 10' ceilings open floorplan... a beautiful kitchen opening to another with a patio ,family room, formal dining and living room with a view. A legal suite, and the capability of a second suite lends itself to being enjoyed as a multi generational home (revenue). This home is close to everything, schools, shopping, skiing, ferries, hiking and just 15 minutes to downtown. (id:65958)

Subtype
Single Family
Architectural style
2 Level
Lot size
13,003 square feet
MLS#
R3090683
Area
WEST_VANCOUVER
Negative cash flow ~$3,732/mo at these assumptions

Cash on cash

-5.60%

Cap rate

4.77%

GRM

13.9

Break-even rent

$27,928

Financing

Down payment$799,600
Loan amount$3,198,400
Mortgage$19,622/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$1,832
Insurance$80
Maintenance$3,332
CapEx reserve$1,666
Vacancy loss$1,200

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 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 $19,622/mo at 5.49% with 20% down, 25-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 13, 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.