LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Royal LePage
Royal LePage
Image 1
Image 2
Image 3
$219,900

32 Livingstone Street, St. John's, NL, A1C 1V6

QuickQuoteTM: Not Available
MLS® # 1281560

3 Beds

1 Bath

1144 FEETSQ sqft

Open House

  • Sat Mar. 15 12:00 PM - 2:00 PM

Property Information:

Charming Two-Storey in the heart of Downtown St. John's.Nestled in the vibrant downtown area, this delightful 3-bedroom home offers comfort and convenience. Themain floor boasts an eat-in kitchen with direct access to a private spacious backyard-ideal for set-up ofan outdoor picnic table and barbecue. A bonus room, perfect as a laundry or multi-functional space, addsextra versatility.The second floor features three generously sized bedrooms and a bright main bath.The basement has been thoughtfully transformed from a dark, dingy space into a clean and functionalstorage area.A complete list of recent renovations is available on the PCDS. The complete exterior has being strippedto the stud, insulated, new sheathing added and all new vinyl siding to name a few. Come see this gem for yourself-it's the perfect place to call home.

Inclusions: Fridge, Stove, Deep Freezer, Washer, Dryer

Property Features:

  • Bedrooms: 3
  • Bathrooms: 1+0
  • Annual Tax Amount: $928
  • Built in: 1953
  • Driveway: On Street
  • Exterior: Vinyl
  • Features: Fridge, Stove, Washer, Dryer
  • Floor Space (approx): 1144 Square Feet
  • Foundation: Concrete, Stone, Undeveloped
  • Garage Type: None
  • Heating Cooling: Baseboard, Electric
  • Property Size: 1-4,500 sq ft
  • Road: Public
  • Roof: Torched-on
  • Style Of Dwelling: Attached, 2 Storey
  • Title: Freehold
  • Zoning: Residential
  • Water: Municipal
  • Sewer: Municipal

Rooms:

  • Eat-in Kitchen Ground Level 7 x 21.9
  • Living Ground Level 10 x 11.7
  • Dining Ground Level 10 x 11
  • Bedroom 2nd Level 10 x 10
  • Bedroom 2nd Level 8 x 12
  • Primary Bedroom 2nd Level 10 x 10
  • Other 2nd Level 8 x 9 Note: Bonus Room
  • Bathroom 2nd Level 4 pc

Data provided by: Newfoundland and Labrador Association of REALTORS® 28 Logy Bay Road, St. John’s, Newfoundland A1A 1J4
All information displayed is believed to be accurate but is not guaranteed and should be independently verified. No warranties or representations are made of any kind. Copyright© 2021 All Rights Reserved

More Detail
Less Detail

Potential Investment Performance

Cumulative ROI

198.6%

Cumulative Market Appreciation

$60,754

Net Operating Income in Year 5

$22,301

Cash on Cash Return in Year 5

17.8%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$43,980
Mortgage Amount $175,920
Mortgage Payment
%
$912

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,146
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Total Operating Expenses $514
Net Operating Income $1,631
Debt Service
Mortgage Payment $912
Net Cash Flow $718

Cap Rate

8.90%

Acquistion Costs

Down Payment $43,980
Land Transfer Tax $2,029
Legal Fees $1,500
Adjustments $0
Appraisal $500
Total Acquisition Costs $48,009

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Down Payment $43,980 - - - - - - - - -
Closing Costs $4,029 - - - - - - - - -
Mortgage Paydown $2,737$2,868$3,006$3,151$3,302$3,461$3,627$3,801$3,984$4,176
Total $50,746$2,868$3,006$3,151$3,302$3,461$3,627$3,801$3,984$4,176
Cash Invested $50,746$53,614$56,621$59,772$63,074$66,536$70,163$73,965$77,950$82,126
Rental Cash Flows
Rent and other income $25,754$26,526$27,322$28,142$28,986$29,856$30,751$31,674$32,624$33,603
Operating Expenses -$6,175-$6,333-$6,495-$6,662-$6,833-$7,008-$7,189-$7,374-$7,563-$7,758
Mortgage Payment -$10,953-$10,953-$10,953-$10,953-$10,953-$10,953-$10,953-$10,953-$10,953-$10,953
Net Cash Flow $8,625$9,239$9,873$10,526$11,199$11,893$12,609$13,347$14,107$14,891
Returns
Property Price Appreciation $10,995$11,544$12,121$12,728$13,364$14,032$14,734$15,471$16,244$17,056
Mortgage Paydown $2,737$2,868$3,006$3,151$3,302$3,461$3,627$3,801$3,984$4,176
Net Cash Flow $8,625$9,239$9,873$10,526$11,199$11,893$12,609$13,347$14,107$14,891
Total Return $22,357$23,653$25,001$26,405$27,866$29,387$30,971$32,620$34,336$36,124
Cumulative Return $22,357$46,010$71,012$97,418$125,285$154,673$185,644$218,264$252,601$288,725
Investment Metrics
Cumulative ROI 44.1% 85.8% 125.4% 163.0% 198.6% 232.5% 264.6% 295.1% 324.1% 351.6%
Cash On Cash 17.0% 17.2% 17.4% 17.6% 17.8% 17.9% 18.0% 18.0% 18.1% 18.1%
QuickQuoteTM Powered by RPS

Market Price Trends

1 year changes compare the same month from the previous year. Find an agent in this area to receive more information.

Location of 32 Livingstone Street, St. John's, NL, A1C 1V6

Demographic Information of 32 Livingstone Street, St. John's, NL, A1C 1V6

Life Stage

Young Couples

Employment Type

Service Sector/White Collar

Average Household Income

$96,721.48

Average Number of Children

1.59

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

12.44 %

High school certificate or equivalent

23.01 %

Apprenticeship trade certificate/diploma

2.49 %

College/non-university certificate

14.33 %

University certificate (below bachelor)

0.01 %

University Degree

47.72 %

Commuter

Travel To Work

By Car

58.9 %

By Public Transit

13.9 %

By Walking

25.92 %

By Bicycle

0.0 %

By Other Methods

1.28 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

45.67 %

Houses

54.33 %

Own Vs. Rent

More Detail
Less Detail