1712 Playfair Drive, Alta Vista and Area

$1,355,000
1712 Playfair Drive

$1,355,000

New
14d
Detached2-Storey

1712 Playfair Drive, Alta Vista and Area

Total Monthly Obligation $6,561

Beds
5
Baths
3
Park
4
Sqft
2000-2500
DOM
14d
Score
15
Yield
3.6%
Cash on Cash
-8.5%
Cap Rate
2.7%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Detached
MLS® Number-X13882942
Beds-5
Bathrooms-3
Size-2000-2500 sqft
Lot Size-70 × 100 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$8,639 (2025)
Parking-6 - Attached
Basement-Full, Partial Basement
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle, Flat
Foundation-Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-3608 - Playfair Park
Title-Residential Freehold

No agent assigned

Please note there is NO for sale sign on the property - Sellers have modified 2nd level floorplan - there is now 4 bedrooms on the second floor. Located in the sought-after Alta Vista neighbourhood, this extensively renovated detached two-storey home offers over $400,000 in thoughtful updates, combining quality craftsmanship with a functional family layout. The classic centre-hall floor plan features four generously sized bedrooms on the second floor, with the flexibility of a fifth bedroom on the main level.The bright main floor is finished with new flooring throughout and includes a welcoming family room fireplace. At the heart of the home is the fully redesigned and expanded kitchen (2023), featuring custom cabinetry, premium appliances, two dishwashers, abundant storage, and a spacious layout designed for everyday living and entertaining.A standout feature is the main-floor addition with its own private entrance and three-piece bathroom. Ideal as an in-law or nanny suite, guest accommodation, home office, or potential income-generating space, it offers exceptional flexibility to suit a variety of needs.The finished lower level provides additional living space with a large recreation room and wine cellar, perfect for family activities, hobbies, or entertaining.The private backyard is designed for enjoying the outdoors, with an expansive patio that easily accommodates both large gatherings and quiet evenings at home. Three mature fruit trees-one apple and two plum trees-add character and seasonal enjoyment to the landscape.Ideally situated close to parks, schools, hospitals, shopping, and downtown Ottawa, this move-in-ready home offers generous living space, quality renovations, and a versatile layout in one of the city's most established and desirable communities

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

Closing Costs

Mortgage Amount
$1,084,000
Land Transfer Taxes$23,575
Legal Fees (Est.)
$
Total cash required for closing$296,075

Total Monthly Obligation

$6,561/mo
Mortgage $5,466
Monthly Loss $5,122
Principal$1,438
Interest$4,027
Property Tax$720
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-11.9%0
5-Year IRR
6.2%15
10-Year IRR
7.6%
Returns Index
8.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$48,840/yr
NOI
$30,817/yr
Net Cash Flow
-$2,898/mo
Cash Margin
-71.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.1/ 100

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

Comparables

Properties near 1712 Playfair Drive

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.