3546 Eton Crescent, Niagara Falls

$799,900
3546 Eton Crescent

$799,900

New
36d
Detached2-Storey

3546 Eton Crescent, Niagara Falls

Total Monthly Obligation $4,098

Beds
4
Baths
4
Park
6
Sqft
2000-2500
DOM
36d
Score
19
Yield
5.0%
Cash on Cash
-3.0%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.7%
Property Type-Detached
MLS® Number-X13794956
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-65 × 217.08 ft
Listed on site-Sep 17, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,963 (2025)
Parking-8 - Attached
Basement-Full, Partially Finished
Heating-Radiant (Gas)
Brokerage-EXP REALTY
Cooling-Window Unit(s)
Laundry-No
Fireplace-Wood
Pool-Inground
Facing-South
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-60 days preferred
Neighbourhood-207 - Casey
Title-Residential Freehold

No agent assigned

Welcome to 3546 Eton Crescent, a spacious family home tucked away on a quiet cul-de-sac in Niagara Falls' desirable Rolling Acres neighbourhood. Offering more than 2,300 sq. ft. of living space, four bedrooms, two full and two half bathrooms, and an incredible pie-shaped lot measuring approximately 0.44 acres, this is a property with space, character and possibilities that are becoming increasingly hard to find in the city. Inside, generous principal rooms and beautiful original details provide a fantastic foundation for someone ready to make this home their own. The main level features multiple living spaces, including a sunken family room, a character-filled den with wet bar, and plenty of room for both everyday family life and entertaining. Upstairs, four well-sized bedrooms with original hardwood flooring offer space for the whole family, while the partially finished basement provides additional storage and future potential. Step outside and the property really sets itself apart. The exceptionally deep, pie-shaped lot stretches approximately 215 feet at its deepest point, creating a backyard with remarkable space and privacy. An existing in-ground pool, covered patio and expansive yard offer endless possibilities to create an incredible outdoor retreat.Complete with an attached garage and situated in an established neighbourhood close to excellent schools, parks, shopping, amenities and highway access, this is a rare opportunity to bring your vision to a substantial home on an extraordinary city lot. Homes can be updated, but you can't create another pie-shaped lot in a neighbourhood like this.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,098/mo
Mortgage $3,227
Monthly Loss $3,249
Principal$849
Interest$2,378
Property Tax$497
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.3%
Returns Index
17.8/ 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
$40,200/yr
NOI
$25,717/yr
Net Cash Flow
-$1,083/mo
Cash Margin
-32.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
21.4/ 100

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

Comparables

Properties near 3546 Eton 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.