7439 Nasrullah Crescent, Niagara Falls

$629,900
7439 Nasrullah Crescent

$629,900

Price Change
36d
DetachedBungalow-Raised

7439 Nasrullah Crescent, Niagara Falls

Total Monthly Obligation $3,259

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
36d
Score
20
Yield
5.2%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-X13813656
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 127.91 ft
Listed on site-Sep 17, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-31-50
Taxes-$4,118 (2025)
Parking-5 - Attached
Basement-Finished, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER MOMENTUM REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Negotiable
Neighbourhood-218 - West Wood
Title-Residential Freehold

No agent assigned

Welcome to 7439 Nasrullah Crescent, a beautiful raised brick bungalow with excellent curb appeal, ideally situated on a quiet cul-de-sac in Niagara Falls' established West Wood neighbourhood. Offering 4 bedrooms, 2 bathrooms, a separate covered basement entrance with in-law potential, a spacious fenced backyard, and a detached 15' x 15' powered workshop, this home offers an impressive combination of space, versatility, and functionality. The main level features a bright and inviting living and dining area, along with an eat-in kitchen complete with stainless-steel appliances. Three bedrooms are conveniently located on the main floor, along with a full bathroom, making the layout both practical and comfortable for everyday living. The finished lower level provides even more living space, featuring a generous family room with a brick fireplace, an additional bedroom or flex space, a second full bathroom, laundry area, and a separate covered walkout entrance. This flexible layout offers excellent potential for multigenerational living, an in-law setup, a private guest area, or additional entertaining space. Outside, the property continues to impress with a poured concrete driveway, mature landscaping, and a large fenced backyard offering plenty of room to relax, entertain, or play. The detached 15' x 15' workshop features a poured concrete floor and 120/240V power, creating an exceptional space for hobbies, tools, equipment, storage, or projects. Enjoy the charm of tree-lined streets and a peaceful residential setting, all while being conveniently close to parks, schools, shopping, everyday amenities, and highway access.

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

Closing Costs

Mortgage Amount
$503,920
Land Transfer Taxes$9,073
Legal Fees (Est.)
$
Total cash required for closing$136,553

Total Monthly Obligation

$3,259/mo
Mortgage $2,541
Monthly Loss $2,590
Principal$669
Interest$1,872
Property Tax$343
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.7%
Returns Index
19.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$33,000/yr
NOI
$21,082/yr
Net Cash Flow
-$784/mo
Cash Margin
-28.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
25.6/ 100

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

Comparables

Properties near 7439 Nasrullah 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.