31 Hillcrest Road, Port Colborne

$850,000
31 Hillcrest Road

$850,000

New
22d
DetachedBungalow-Raised

31 Hillcrest Road, Port Colborne

Total Monthly Obligation $4,365

Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
22d
Score
15
Yield
3.4%
Cash on Cash
-10.3%
Cap Rate
2.4%
5Y IRR
7.5%
10Y IRR
8.3%
Property Type-Detached
MLS® Number-X13847930
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-67.97 × 112.1 ft
Listed on site-Oct 1, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-16-30
Taxes-$6,740.48 (2026)
Parking-5 - Attached
Basement-Full, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-877 - Main Street
Title-Residential Freehold

No agent assigned

Exceptional pride of ownership shines throughout this beautifully maintained and thoughtfully updated home! From the stunning curb appeal and meticulously landscaped grounds to the inviting interior, every space has been cared for with attention to detail. The main level offers a versatile layout with two spacious bedrooms, including a primary suite with private ensuite, formal dining room, comfortable living area, updated kitchen with built-in two-drawer dishwasher, full main bathroom, and a bright upper-level sunroom perfect for enjoying year-round. The fully finished lower level adds incredible flexibility for multi-generational living, extended family, or potential supplemental income, featuring two additional bedrooms, open-concept living space, laundry, utility and storage rooms, plus a walkout to a beautiful four-season sunroom overlooking the private, fully fenced, low-maintenance backyard. Numerous updates offer peace of mind, including furnace (2019), central air (2020), main floor kitchen (2017), lower-level in-law suite (2015), bathrooms (2020), and quality Pella windows. Move-in ready, impeccably maintained, and offering exceptional flexibility-this is a home you'll be proud to call your own!

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

Closing Costs

Mortgage Amount
$680,000
Land Transfer Taxes$13,475
Legal Fees (Est.)
$
Total cash required for closing$184,975

Total Monthly Obligation

$4,365/mo
Mortgage $3,429
Monthly Loss $3,463
Principal$902
Interest$2,526
Property Tax$562
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.2%0
5-Year IRR
4.5%10
10-Year IRR
6.4%
Returns Index
6.1/ 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
$29,316/yr
NOI
$15,144/yr
Net Cash Flow
-$2,167/mo
Cash Margin
-88.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
18.7/ 100

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

Comparables

Properties near 31 Hillcrest Road

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.