2487 WALKER Court, Niagara Falls

$729,900
2487 WALKER Court

$729,900

New
29d
Att/Row/TownhouseBungalow

2487 WALKER Court, Niagara Falls

Total Monthly Obligation $3,857

Beds
3
Baths
3
Park
4
Sqft
1100-1500
DOM
29d
Score
23
Yield
6.2%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13822960
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-33 × 219 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$6,458 (2025)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stucco (Plaster), Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-206 - Stamford
Title-Residential Freehold

No agent assigned

Tucked into a quiet pocket of the North End in Niagara Falls, 2487 Walker Court is a beautifully kept freehold bungalow townhome set on a private 32 x 219 ft lot with no rear neighbours, just minutes from St. Davids and Niagara on the Lake with easy access to highways, bus routes, schools, churches, dining, golf, and entertainment. The curb appeal starts before you even reach the door, with a custom stone driveway leading up to a covered front porch made for morning coffee or quiet evenings outside. Inside, the open concept main floor is finished in ceramic tile and luxury vinyl flooring, with brand new luxury vinyl plank recently installed in both the living room and primary bedroom (2025), while the kitchen brings custom cabinetry, extensive granite counters, stainless steel appliances, a garburator, and pot lights, and California shutters plus a warm gas fireplace complete the main living space. The entire upstairs has also been professionally painted (2025), and the primary bedroom features its own three piece ensuite with a new custom glass shower (2025), with the main floor rounding out with a two piece powder room and a beautifully updated porcelain tile laundry room with stacked washer and dryer. The lower level adds even more room to grow, with a spacious rec room built around its own gas fireplace, two additional bedrooms each offering a walk in closet, and a full three piece bathroom. Step out back to your own private oasis, complete with a fenced lower yard, a private deck, a covered gazebo, and a gas line ready for the BBQ, perfect for entertaining or simply relaxing, and with a new furnace already installed (2024), this home is truly ready to move into!

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

Closing Costs

Mortgage Amount
$583,920
Land Transfer Taxes$11,073
Legal Fees (Est.)
$
Total cash required for closing$158,553

Total Monthly Obligation

$3,857/mo
Mortgage $2,944
Monthly Loss $3,083
Principal$775
Interest$2,169
Property Tax$538
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.3%3
5-Year IRR
13.0%58
10-Year IRR
13.0%
Returns Index
30.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$45,600/yr
NOI
$30,082/yr
Net Cash Flow
-$437/mo
Cash Margin
-11.5%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
24.9/ 100

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

Comparables

Properties near 2487 WALKER Court

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.