60 Mariposa Avenue, Rockcliffe Park

$1,599,000
60 Mariposa Avenue

$1,599,000

New
24d
DetachedBungalow

60 Mariposa Avenue, Rockcliffe Park

Total Monthly Obligation $7,928

Beds
4
Baths
2
Park
3
Sqft
1500-2000
DOM
24d
Score
14
Yield
2.7%
Cash on Cash
-13.3%
Cap Rate
1.7%
5Y IRR
5.2%
10Y IRR
6.6%
Property Type-Detached
MLS® Number-X13840674
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-97.4 × 90 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Detached
Taxes-$13,240 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER RHODES & COMPANY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-Inground
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-3201 - Rockcliffe
Title-Residential Freehold

No agent assigned

**Open House Sun Oct 25th 2-4pm** Welcome to 60 Mariposa Avenue, this four bedroom stone bungalow offers many recent renovations and is located in prestigious Rockcliffe Park. A separate foyer welcomes you to the home. Bright and spacious open-concept living & dining rooms with large window for plenty of natural light and refinished hardwood floors extend throughout. The living room features a wood-burning fireplace, while the dining room provides direct access to the 3-season screened-in porch. The kitchen has been completely renovated a few years ago with all new cabinetry, new LVP flooring and stainless steel appliances - including a double oven! The right wing of the home features two generously sized bedrooms, each with a full wall of closets and cupboards. There is also a renovated 3-piece bathroom with a glass shower. On the opposite side of the foyer, there are two additional well sized bedrooms and a renovated 4-piece bathroom.The basement is a blank canvas ready for the next homeowner's vision, which has been rewired and insulated. Laundry is down here as well as access to the single car garage. Outside, enjoy an oversized, private, tree-lined backyard complete with an inground pool. This home is move-in ready with plenty of living space and opportunity for more! Located steps to top schools such as Elmwood Private and Ashbury College plus the shops & restaurants of Beechwood Avenue. Easy access to the Ottawa River walking/biking trails and short drive to downtown.

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

Closing Costs

Mortgage Amount
$1,279,200
Land Transfer Taxes$28,455
Legal Fees (Est.)
$
Total cash required for closing$349,755

Total Monthly Obligation

$7,928/mo
Mortgage $6,450
Monthly Loss $6,231
Principal$1,697
Interest$4,753
Property Tax$1,103
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.3%9
Cash-on-Cash
-16.3%0
5-Year IRR
2.9%6
10-Year IRR
5.2%
Returns Index
4.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$43,584/yr
NOI
$21,486/yr
Net Cash Flow
-$4,659/mo
Cash Margin
-128.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.282
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo20
Risk Index
13.3/ 100

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

Comparables

Properties near 60 Mariposa 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.