5966 Frontenac Street, Niagara Falls

$535,000
5966 Frontenac Street

$535,000

New
18d
Semi-Detached 1 1/2 Storey

5966 Frontenac Street, Niagara Falls

Total Monthly Obligation $2,784

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
700-1100
DOM
18d
Score
21
Yield
5.4%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Semi-Detached
MLS® Number-X13864496
Beds-4
Bathrooms-4
Size-700-1100 sqft
Lot Size-29.99 × 120 ft
Listed on site-Oct 5, 2026
Style-1 1/2 Storey
Building Type-Semi-Detached
Age-51-99
Taxes-$3,015 (2025)
Parking-5 - None
Basement-Finished, Separate Entrance, Walk-Out
Heating-Forced Air (Electric)
Brokerage-SAVE MAX CAPITAL REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-TBD
Neighbourhood-217 - Arad/Fallsview
Title-Residential Freehold

No agent assigned

Newly Renovated And Fully Furnished Semi Detached House , Minutes Away From Falls And DownTown , Around Golf Courses, Schools And Best Grocery Stores Beautiful Deck With Huge Backyard New Roof ,New Windows, Addition Of Full Washroom With Master Bedroom , Kitchenette In Basement With Sep Entrance, New Floor , New Vanity And Tiles In All Washrooms Freshly Painted House Best Opportunity For IN LAW SUITE. Quiet And Nice Neighborhood. Best Market Price. New Furnace, Water Heater and AC

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

Closing Costs

Mortgage Amount
$428,000
Land Transfer Taxes$7,175
Legal Fees (Est.)
$
Total cash required for closing$115,675

Total Monthly Obligation

$2,784/mo
Mortgage $2,158
Monthly Loss $2,216
Principal$568
Interest$1,590
Property Tax$251
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.7%40
10-Year IRR
11.2%
Returns Index
21.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$29,100/yr
NOI
$18,675/yr
Net Cash Flow
-$602/mo
Cash Margin
-24.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
29.2/ 100

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

Comparables

Properties near 5966 Frontenac Street

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.