1 / 67

Investment signal

$509,000

792 Rossland Avenue

Save this home

Beds

—

Baths

—

Sqft

—

Year

1920

Type

Other

Suite

Investment signal

Text Hasan Open map Ask a question

Location nearby

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

About this home

Wow ! Investor’s Dream with Built-In Income Streams! Live, Work & Earn in One Perfect Property! Opportunity is knocking! This versatile Triplex + Commercial Retail Space is a rare gem steps from the heart of Trail’s downtown. Featuring: • A stunning 3-bedroom apartment boutique-style Airbnb comes with great reviews & return visitors, generating guest income year-round! • A renovated 2-bedroom apartment with long-term rental • A street-facing commercial storefront with great visibility, ideal for your business or a rental, invest, nest, or open shop—this one checks all the boxes. 2024 Average monthly income $4100 and increased in 2025 to $4600! The building offers great outdoor spaces, including a private yard, patio& balcony. Whether you're looking to live in one unit and rent the others, or cash in on all three, this property is primed for profit! (id:65958)

Subtype: Other
Structure: Residential Commercial Mix
Community: Trail
Common interest: Freehold
Living area: 1,990 square feet
Lot size: 0.1 acres
Lot dimensions: 0.1
On market: Nov 3, 2025
Status changed: Apr 24, 2026
Annual tax: $3,116.02
Photos: 66
MLS#: 10367132
Area: TRAIL

Features and systems

Parking

Street

Heating

Forced airElectricSee remarks

Cooling

Window air conditioner

Exterior

WoodBrickWood siding

Roof

Asphalt shingleMetalUnknown

Lot

Bicycle parking

Utilities

WaterSewerNatural GasElectricityCableTelephone

Negative cash flow ~$590/mo at these assumptions

Monthly rent (CAD)Adjust to your local market estimateDown payment (%)Investment props typically 20-25%Mortgage rate (% annual)Default 4.5% — adjust to your rate holdAmortization (years)

Cash on cash

-6.96%

Cap rate

3.47%

GRM

16.6

Break-even rent

$3,171

Financing

Down payment$101,800

Loan amount$407,200

Mortgage$2,063/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$233

Insurance$80

Maintenance$424

CapEx reserve$212

Vacancy loss$128

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 $2,063/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 24, 2026.