5 Tottenham Court, Niagara-on-the-Lake

$1,425,000
5 Tottenham Court

$1,425,000

New
28d
DetachedSidesplit

5 Tottenham Court, Niagara-on-the-Lake

Total Monthly Obligation $6,660

Beds
4
Baths
4
Park
6
Sqft
1500-2000
DOM
28d
Score
14
Yield
2.8%
Cash on Cash
-11.3%
Cap Rate
2.1%
5Y IRR
6.7%
10Y IRR
7.7%
Property Type-Detached
MLS® Number-X13827056
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-60 × 123.43 ft
Listed on site-Sep 25, 2026
Style-Sidesplit
Building Type-Detached
Taxes-$6,439 (2025)
Parking-8 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-REVEL Realty Inc., Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground, Salt
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-101 - Town
Title-Residential Freehold

No agent assigned

Welcome to 5 Tottenham Court, a beautifully renovated home tucked away on one of Niagara-on-the-Lake's most desirable and well-maintained courts. Thoughtfully updated from top to bottom, this impressive 4 bedroom, 4 bathroom residence combines sophisticated finishes with comfortable, everyday living. Set on a generous and exceptionally private lot backing onto parks and tennis courts, the outdoor space offers a true retreat. Enjoy summer days beside the inviting salt-water pool, unwind in the hot tub, or gather with family and friends in the beautifully landscaped surroundings. With parking for up to six vehicles plus a garage, there is ample space for entertaining guests. Location is equally impressive. Jackson-Triggs Niagara Estate Winery is just a short walk away, offering wine tastings and its popular outdoor concert series. Excellent highway access makes commuting convenient, while Niagara-on-the-Lake's historic downtown, renowned restaurants, boutique shopping and waterfront are all just minutes away. A rare combination of privacy, luxury and location, 5 Tottenham Court offers an exceptional opportunity to experience the best of Niagara-on-the-Lake living.

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

Closing Costs

Mortgage Amount
$1,140,000
Land Transfer Taxes$24,975
Legal Fees (Est.)
$
Total cash required for closing$311,475

Total Monthly Obligation

$6,660/mo
Mortgage $5,748
Monthly Loss $5,147
Principal$1,513
Interest$4,235
Property Tax$537
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%11
Cash-on-Cash
-14.4%0
5-Year IRR
4.3%9
10-Year IRR
6.2%
Returns Index
5.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$39,720/yr
NOI
$24,809/yr
Net Cash Flow
-$3,681/mo
Cash Margin
-111.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
14.6/ 100

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

Comparables

Properties near 5 Tottenham 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.