22 Lavina Crescent, South of Baseline to Knoxdale

$695,000
22 Lavina Crescent

$695,000

New
3d
Detached2-Storey

22 Lavina Crescent, South of Baseline to Knoxdale

Total Monthly Obligation $3,553

Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
3d
Score
21
Yield
5.4%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.0%
Property Type-Detached
MLS® Number-X14100028
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-65 × 100 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,491 (2025)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-GRINDSTONE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-7601 - Leslie Park
Title-Residential Freehold

No agent assigned

A great opportunity to move into a 4-bedroom house on a large 65' x 100' lot in sought-after Leslie Park. This well-loved home has plenty of potential to renovate over time and truly make it your own. Spacious living room features a cozy gas fireplace and windows that fill the space with natural light. The kitchen offers a convenient eating area and flows into the adjoining dining room. Upper level features four bedrooms with hardwood flooring throughout and a full bathroom. The lower level offers a generous family room, laundry area, and ample storage space. Step outside to a peaceful backyard retreat surrounded by mature trees, offering privacy and room to relax or entertain. The oversized garage features convenient inside entry through the mudroom, and direct access to the backyard. Ideally located just steps from schools, parks, NCC trails, shopping, transit, and Queensway Carleton Hospital. Quick highway access for an easy commute downtown. Roof appx 10 years old, furnace 2024, central A/C 2023. A great opportunity for growing families looking to settle into an established neighbourhood.

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

Closing Costs

Mortgage Amount
$556,000
Land Transfer Taxes$10,375
Legal Fees (Est.)
$
Total cash required for closing$150,875

Total Monthly Obligation

$3,553/mo
Mortgage $2,803
Monthly Loss $2,815
Principal$738
Interest$2,066
Property Tax$374
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.9%2
5-Year IRR
11.0%43
10-Year IRR
11.4%
Returns Index
22.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$37,644/yr
NOI
$24,889/yr
Net Cash Flow
-$729/mo
Cash Margin
-23.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7411
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
24.6/ 100

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

Comparables

Properties near 22 Lavina 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.