1272 Livingstone Avenue, Alta Vista and Area

$709,000
1272 Livingstone Avenue

$709,000

New
16d
Detached1 1/2 Storey

1272 Livingstone Avenue, Alta Vista and Area

Total Monthly Obligation $3,672

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
16d
Score
22
Yield
6.0%
Cash on Cash
1.2%
Cap Rate
4.8%
5Y IRR
16.5%
10Y IRR
15.4%
Property Type-Detached
MLS® Number-X13873592
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-57 × 81 ft
Listed on site-Oct 7, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$5,249.79 (2025)
Parking-3 - Detached
Basement-Partially Finished
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-3605 - Alta Vista
Title-Residential Freehold

No agent assigned

Welcome to 1272 Livingstone Avenue, a charming 1950s 1.5-storey home ideally situated in a mature, family-friendly neighbourhood close to Alta Vista Public School, parks, shopping, transit, and everyday amenities.Thoughtfully cared for and refreshed, the home offers a functional layout with two bedrooms and a full bathroom on the second floor, a convenient powder room on the main level, and a partially finished basement providing additional living space, storage, or flexibility for a home office or gym. Most rooms have been freshly painted, updated light fixtures throughout the home, including the basement and cold room, feature energy-efficient LED lighting.The kitchen has been refreshed with newly refinished cabinetry and updated hardware, giving the space a clean, renewed look. A thoughtful addition completed in the 1990s expanded the main level with a spacious family room featuring a gas fireplace, creating a warm and comfortable gathering space. The fireplace has recently been professionally cleaned and safetied. A covered three-season sunroom extends off the back of the home, overlooking the backyard, and has recently been reinforced with a new corner support post.Numerous updates over the years provide added comfort and peace of mind, including electrical updates in the early 2000s, a renovated bathroom around 2007, windows replaced in 2016, furnace in 2018, and roof shingles in 2023. Offering timeless character, practical living space, and thoughtful updates in a desirable central Ottawa location, 1272 Livingstone Avenue is a wonderful opportunity to make a well-established home and neighbourhood your own.

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

Closing Costs

Mortgage Amount
$567,200
Land Transfer Taxes$10,655
Legal Fees (Est.)
$
Total cash required for closing$153,955

Total Monthly Obligation

$3,672/mo
Mortgage $2,860
Monthly Loss $2,920
Principal$753
Interest$2,107
Property Tax$437
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.9%3
5-Year IRR
12.6%54
10-Year IRR
12.6%
Returns Index
28.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$42,396/yr
NOI
$28,407/yr
Net Cash Flow
-$493/mo
Cash Margin
-13.9%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
25.3/ 100

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

Comparables

Properties near 1272 Livingstone 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.