5815 Swayze Drive 1, Niagara Falls

$359,900
5815 Swayze Drive 1

$359,900

Price Change
66d
Condo Townhouse2-Storey

5815 Swayze Drive 1, Niagara Falls

Total Monthly Obligation $2,210

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
66d
Score
26
Yield
7.6%
Cash on Cash
3.5%
Cap Rate
5.3%
5Y IRR
18.4%
10Y IRR
16.9%
Property Type-Condo Townhouse
MLS® Number-X13689982
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Aug 18, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,257 (2025)
Maintenance-$370/mo
Locker-None
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-STICKS & BRICKS REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Possession-flexible
Neighbourhood-205 - Church's Lane
Title-Residential Condo & Other

No agent assigned

Fantastic Location !! North end Niagara, end unit townhouse condo. Main floor features sunken living room with patio doors out to private patio, dining room, 2pc bath and kitchen. Upstairs is 3 bedrooms and full 4 pc bath. Finished basement. Close to all amenities, parks, schools and shopping. Ready for your touches - priced to go !!!

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

Closing Costs

Mortgage Amount
$287,920
Land Transfer Taxes$3,874
Legal Fees (Est.)
$
Total cash required for closing$77,354

Total Monthly Obligation

$2,210/mo
Mortgage $1,452
Monthly Loss $1,828
Principal$382
Interest$1,070
Property Tax$188
Condo Fees$370
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.5%4
5-Year IRR
13.9%64
10-Year IRR
13.8%
Returns Index
33.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$27,348/yr
NOI
$15,516/yr
Net Cash Flow
-$159/mo
Cash Margin
-7.0%1
Cash Flow Index
1.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
37.1/ 100

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

Comparables

Properties near 5815 Swayze Drive 1

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.