6086 Eldorado Avenue, Niagara Falls

$699,000
6086 Eldorado Avenue

$699,000

New
102d
DetachedBacksplit 4

6086 Eldorado Avenue, Niagara Falls

Total Monthly Obligation $3,568

Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
102d
Score
17
Yield
4.2%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Detached
MLS® Number-X13557570
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 132.85 ft
Listed on site-Jul 13, 2026
Style-Backsplit 4
Building Type-Detached
Taxes-$4,477.15 (2026)
Parking-7 - Detached
Basement-Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-North
Exterior-Brick Veneer
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate with Tenant or 30 days from firming
Neighbourhood-218 - West Wood
Title-Residential Freehold

No agent assigned

Opportunity knocks in Niagara Falls' growing and most popular west end! This original-charm, 3+1 Bedroom Back Split Home is ideal for buyers looking to build sweat equity. Featuring an oversized 30 x 20 Solid Block Garage-a dream setup for car enthusiasts, trades, or hobbyists- Located in a top-rated school district, minutes from the QEW and McLeod Road amenities on one of Niagara's most sought after Neighbourhoods. Eldorado Avenue has matured nicely with extra wide and well maintained Shady lots, double drives and deep set backs from the road. This Classic backsplit design offers a Functional Footprint with bright principal rooms, three generously sized bedrooms on the upper level, and a versatile lower level with a separate entrance-perfect for a future in-law suite potential. The massive detached garage features high ceilings, a built-in workbench, and ample power for heavy-duty tools or projects and makes the Ultimate Workshop! Nestled one of the city's fastest-growing west end neighbourhoods, steps away from highly rated elementary and secondary schools, lush parks, and daily conveniences make this choice a true Family Friendly Location! This solid, well-built home requires a few cosmetic updates but presents an incredible foundation in an expanding pocket of Niagara Falls. Perfect for growing families, contractors, or savvy investors!

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$3,568/mo
Mortgage $2,820
Monthly Loss $2,826
Principal$742
Interest$2,078
Property Tax$373
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$29,400/yr
NOI
$17,483/yr
Net Cash Flow
-$1,363/mo
Cash Margin
-55.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.5/ 100

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

Comparables

Properties near 6086 Eldorado 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.