20 Remembrance Crescent, Alta Vista and Area

$1,200,000
20 Remembrance Crescent

$1,200,000

New
154d
Detached2-Storey

20 Remembrance Crescent, Alta Vista and Area

Total Monthly Obligation $5,910

Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
154d
Score
18
Yield
4.7%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-X13161208
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-35.27 × 97.44 ft
Listed on site-May 22, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,337.51 (2025)
Parking-4 - Built-In
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX IMPACT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-TENANT
Neighbourhood-3602 - Riverview Park
Title-Residential Freehold

No agent assigned

This expansive, 2,608 square-foot residence features four bedrooms, a den, 2.5 bathrooms, and a two-car garage, ideally located just steps from CHEO and the Ottawa General Hospital with an easy commute to downtown. Perfectly suited for both family living and entertaining, the home welcomes you with gleaming hardwood and tile flooring, deep cove baseboards, elegant crown moulding, and a family room featuring soaring cathedral ceilings that create a sophisticated sense of space. The beautifully appointed kitchen overlooks a fully fenced backyard oasis, where large windows and patio doors flood the interior with natural light and lead to a premium composite deck and large pergola. Additional highlights include walk-in closets in three of the bedrooms, a high-efficiency furnace and air conditioner updated in 2020, and a spacious, partially finished basement awaiting your custom final touches. This turn-key property is a remarkable place to call home; please allow a 24-hour irrevocability period on all offers.

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

Closing Costs

Mortgage Amount
$960,000
Land Transfer Taxes$20,475
Legal Fees (Est.)
$
Total cash required for closing$261,975

Total Monthly Obligation

$5,910/mo
Mortgage $4,840
Monthly Loss $4,636
Principal$1,274
Interest$3,567
Property Tax$695
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$56,652/yr
NOI
$38,149/yr
Net Cash Flow
-$1,661/mo
Cash Margin
-35.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
17.3/ 100

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

Comparables

Properties near 20 Remembrance Crescent

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.