7744 Tupelo Crescent, Niagara Falls

$1,089,000
7744 Tupelo Crescent

$1,089,000

New
27d
Detached2-Storey

7744 Tupelo Crescent, Niagara Falls

Total Monthly Obligation $5,451

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
27d
Score
15
Yield
3.2%
Cash on Cash
-10.9%
Cap Rate
2.2%
5Y IRR
7.1%
10Y IRR
8.0%
Property Type-Detached
MLS® Number-X13831856
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-36.09 × 102.62 ft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,202 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CITYSCAPE REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-222 - Brown
Title-Residential Freehold

No agent assigned

Welcome to this beautiful two-storey detached home located in a quiet, family-friendly neighbourhood.Enjoy quick access to shopping, schools, amenities, and the QEW. The spacious open-concept main floorfeatures high ceilings, a large kitchen island, generous pantry space, and stainless steel appliances.Upstairs offers four spacious bedrooms with large windows providing plenty of natural light. The fullyfinished legal basement features an additional two bedrooms and one washroom, providing plenty ofextra living space. Parking for up to six vehicles, including two spaces in the garage and four on thedriveway. The property backs onto a greenbelt with no rear neighbours, offering added privacy andpeaceful views. Attach Schedule B to all offers.

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

Closing Costs

Mortgage Amount
$871,200
Land Transfer Taxes$18,255
Legal Fees (Est.)
$
Total cash required for closing$237,555

Total Monthly Obligation

$5,451/mo
Mortgage $4,393
Monthly Loss $4,295
Principal$1,156
Interest$3,237
Property Tax$684
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
5.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$35,160/yr
NOI
$18,942/yr
Net Cash Flow
-$2,814/mo
Cash Margin
-96.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.2/ 100

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

Comparables

Properties near 7744 Tupelo 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.