3829 Northwood Drive, Niagara Falls

$999,000
3829 Northwood Drive

$999,000

New
22d
Detached2-Storey

3829 Northwood Drive, Niagara Falls

Total Monthly Obligation $4,977

Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
22d
Score
15
Yield
3.6%
Cash on Cash
-9.0%
Cap Rate
2.7%
5Y IRR
8.5%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-X13852360
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-78.91 × 108.27 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,873.12 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 GREEN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-208 - Mt. Carmel
Title-Residential Freehold

No agent assigned

** Welcome To This Charming & Meticulously Maintained Two-Storey Corner Family Home, Ideally Located In A Highly Desirable Estate Neighbourhood! ** Almost 150k upgrades in the entire house ** New big kitchen with Quartz Countertop ** Attractive Curb Appeal With Classic Brick Exterior, Double Driveway & Welcoming Front Entry ** Step Inside To A Bright, Open-Concept Layout Designed For Comfortable Family Living And Entertaining. ** The Sunken Living Room Features Soaring Ceilings, A Cozy Fireplace & Skylights That Fill The Space With Natural Light. ** The Bright Kitchen & Dining Area Offers Custom Cabinetry, Stainless Steel Appliances & A Walkout To A Beautifully Landscaped, Fully Fenced Backyard With Mature Trees, Gardens, Decks & Shed-Perfect For Relaxing Or Entertaining. ** Roof Updated In 2023. ** Upstairs Features 3 Bright Bedrooms & A Well-Appointed 3-Pc Bathroom. ** The Main Floor Includes A Convenient 2-Pc Powder Room, Office & Laundry Room With Direct Garage Access. ** The Lower Level Provides A Large finished Space with new full washroom, Ideal For extended family Storage, Recreation. A Wonderful Family Home Offering Comfort, Space & Tranquility. ** Don't Miss This Opportunity To Make It Yours! ** Some photos in this listing are digitally enhanced and virtually staged to demonstrate furniture placement possibilities **

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,977/mo
Mortgage $4,030
Monthly Loss $3,917
Principal$1,060
Interest$2,969
Property Tax$573
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.6%13
10-Year IRR
7.2%
Returns Index
7.7/ 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
$35,928/yr
NOI
$20,962/yr
Net Cash Flow
-$2,283/mo
Cash Margin
-76.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
17.4/ 100

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

Comparables

Properties near 3829 Northwood Drive

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.