11809 Sideroad 18, Wainfleet

$649,900
11809 Sideroad 18

$649,900

New
42d
Detached2-Storey

11809 Sideroad 18, Wainfleet

Total Monthly Obligation $3,305

HausQ Valuation Report
Beds
3
Baths
2
Park
6
Sqft
1500-2000
DOM
42d
Score
19
Yield
4.8%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-X13773942
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-80 × 222.6 ft
Listed on site-Sep 11, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,699 (2025)
Parking-7 - Detached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Metal/Steel Siding
Roof-Asphalt Shingle
Foundation-Concrete Block, Poured Concrete
Sewer-Septic
Possession-Immediate
Neighbourhood-880 - Lakeshore
Title-Residential Freehold

No agent assigned

Completely renovated with quality finishes throughout, this beautiful 2-storey home is well situated in a peaceful, rural location just steps from the beach waterfront! Featuring new wood flooring throughout, bright and airy kitchen with large island w/ quartz countertops, ceramic sink, new stainless steel appliances plus a bonus coffee/espresso bar area. A convenient walkout to new rear wood deck overlooks a deep private yard backing onto creek -- a perfect summer retreat. Upstairs boasts 3 bedrooms + 2 baths including a primary bedroom with ensuite with double shower and walk-in closet. Main bath with double sinks plus convenient laundry area. Concrete pad & gas line installed and ready for a natural gas generator, security system & new front deck complete this piece of paradise. Nothing to do but move in and enjoy!

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,305/mo
Mortgage $2,622
Monthly Loss $2,615
Principal$690
Interest$1,932
Property Tax$308
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,356/yr
NOI
$20,021/yr
Net Cash Flow
-$953/mo
Cash Margin
-36.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.8/ 100

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

Comparables

Properties near 11809 Sideroad 18

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.