7277 Wilson Crescent 302, Niagara Falls

$449,000
7277 Wilson Crescent 302

$449,000

New
31d
Condo TownhouseStacked Townhouse

7277 Wilson Crescent 302, Niagara Falls

Total Monthly Obligation $2,534

Beds
2
Baths
3
Park
1
Sqft
900-999
DOM
31d
Score
20
Yield
5.4%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.1%
Property Type-Condo Townhouse
MLS® Number-X13813806
Beds-2
Bathrooms-3
Size-900-999 sqft
Listed on site-Sep 22, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-0-5
Taxes-$3,212 (2025)
Maintenance-$255.5/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-CMI REAL ESTATE INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick Front, Vinyl Siding
Possession-Immediate
Neighbourhood-220 - Oldfield
Title-Residential Condo & Other

No agent assigned

Modern Stacked Townhome with Private Rooftop Terrace in Niagara Falls! Welcome to this beautifully designed 2-bedroom, 3-bathroom stacked townhouse in a highly desirable Niagara Falls community. Highlights include airy 9-foot ceilings, sleek quartz countertops, stainless steel appliances, and a sunlit open-concept main floor crafted for effortless daily living. Step upstairs to your expansive, private rooftop terrace-a standout outdoor oasis ideal for dining, relaxing, or entertaining family and friends. Ideally located just minutes from the QEW, Costco, major shopping centers, top schools, parks, golf courses, and the Niagara Falls waterfront corridor. Combining luxury finishes with unbeatable accessibility!

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,534/mo
Mortgage $1,811
Monthly Loss $2,058
Principal$477
Interest$1,335
Property Tax$268
Condo Fees$256
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.8%28
10-Year IRR
9.8%
Returns Index
15.1/ 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
$24,396/yr
NOI
$13,278/yr
Net Cash Flow
-$705/mo
Cash Margin
-34.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
30.3/ 100

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

Comparables

Properties near 7277 Wilson Crescent 302

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.