10 Dalhousie Avenue N 402, St. Catharines

$1,599,000
10 Dalhousie Avenue N 402

$1,599,000

New
28d
Condo Apartment1 Storey/Apt

10 Dalhousie Avenue N 402, St. Catharines

Total Monthly Obligation $9,332

Beds
1
Baths
2
Park
1
Sqft
1600-1799
DOM
28d
Score
13
Yield
3.4%
Cash on Cash
-15.4%
Cap Rate
1.3%
5Y IRR
3.6%
10Y IRR
5.4%
Property Type-Condo Apartment
MLS® Number-X13829758
Beds-1
Bathrooms-2
Size-1600-1799 sqft
Listed on site-Sep 25, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-6-10
Taxes-$18,263 (2026)
Maintenance-$1,160.4/mo
Locker-Exclusive
Parking-1 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-REVEL Realty Inc., Brokerage
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Metal
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-438 - Port Dalhousie
Title-Residential Condo & Other

No agent assigned

Refined Luxury Waterfront Living in Port Dalhousie. This exceptional approximately 1,700 sq. ft. residence offers breathtaking, unobstructed 180-degree views of Lake Ontario, Lakeside Park Beach, the iconic Port Dalhousie Pier and distant Toronto skyline. Designed with effortless sophistication, the open-concept interior showcases floor-to-ceiling windows, rich Moncer engineered hardwood, custom finishes and a striking Napoleon gas fireplace.The designer kitchen is a true showpiece, featuring bespoke cabinetry and premium integrated appliances including a Sub-Zero refrigerator, Wolf 6-burner gas range, Miele dishwasher and Marvel wine fridge. Expansive walkouts lead to a private terrace with sleek glass railings, creating an exceptional indoor-outdoor setting for entertaining or enjoying spectacular sunsets.The serene primary retreat features a spa-inspired, Japanese-influenced ensuite with custom built-ins and automated blackout window coverings. The beautifully appointed second bath offers a walk-in shower, Japanese-style toilet and custom cabinetry. A versatile bonus room provides the perfect space for a guest suite, media lounge or executive home office.Additional highlights include in-suite laundry, abundant storage, smart wiring for media and sound, underground parking and a dedicated storage locker. Steps from the waterfront, boutique dining, charming cafés and the vibrant marina, this rare residence offers an elevated lifestyle in one of Niagara's most coveted lakefront communities.

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

Closing Costs

Mortgage Amount
$1,279,200
Land Transfer Taxes$28,455
Legal Fees (Est.)
$
Total cash required for closing$349,755

Total Monthly Obligation

$9,332/mo
Mortgage $6,450
Monthly Loss $7,635
Principal$1,697
Interest$4,753
Property Tax$1,522
Condo Fees$1,160
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.9%7
Cash-on-Cash
-18.3%0
5-Year IRR
1.6%4
10-Year IRR
4.3%
Returns Index
3.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$54,684/yr
NOI
$14,628/yr
Net Cash Flow
-$5,231/mo
Cash Margin
-114.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.191
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
12.3/ 100

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

Comparables

Properties near 10 Dalhousie Avenue N 402

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.