7277 Wilson Crescent 106, Niagara Falls

$359,900
7277 Wilson Crescent 106

$359,900

New
17d
Condo TownhouseApartment

7277 Wilson Crescent 106, Niagara Falls

Total Monthly Obligation $2,162

Beds
2
Baths
2
Park
1
Sqft
600-699
DOM
17d
Score
22
Yield
6.4%
Cash on Cash
-1.1%
Cap Rate
4.3%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Condo Townhouse
MLS® Number-X13867116
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Townhouse
Taxes-$2,763.24 (2025)
Maintenance-$280/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Vinyl Siding
Possession-Immediate
Neighbourhood-220 - Oldfield
Title-Residential Condo & Other

No agent assigned

Home isn't just where you live. It's where life happens. Thoughtfully designed with comfort and functionality in mind, this bright 2-bedroom, 2-bathroom ground-level condo townhouse offers a lifestyle that's as practical as it is inviting. Whether you're purchasing your first home, simplifying your lifestyle or adding to your investment portfolio, this home is designed to fit your next chapter. Step inside to an open concept living space where oversized windows fill the home with natural light. The split bedroom layout provides added privacy, making it ideal for guests, a home office, roommates, or simply enjoying your own space. At the heart of the home, the kitchen features quartz countertops, stainless steel appliances and ample cabinetry, making everyday living effortless and convenient. The spacious primary bedroom offers a walk-in closet and private ensuite, while the second bedroom and full bathroom provide flexibility for family, guests, or changing lifestyle needs. In-suite laundry and one owned parking space complete the home. Step outside to your private terrace, the perfect place to enjoy your morning coffee, read a good book or unwind at the end of the day. Ideally located just minutes from Niagara Falls, golf courses, shopping, restaurants, schools, parks and major highways, you'll enjoy convenient access to everyday amenities while living in one of Niagara's growing communities. Whether you're searching for your first home, a comfortable place to downsize or a modern, low maintenance investment property, this home offers exceptional value and a lifestyle that's easy to love. Select furniture is available for purchase through separate negotiation.

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

Closing Costs

Mortgage Amount
$287,920
Land Transfer Taxes$3,874
Legal Fees (Est.)
$
Total cash required for closing$77,354

Total Monthly Obligation

$2,162/mo
Mortgage $1,452
Monthly Loss $1,780
Principal$382
Interest$1,070
Property Tax$230
Condo Fees$280
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.5%39
10-Year IRR
11.1%
Returns Index
20.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$23,052/yr
NOI
$12,224/yr
Net Cash Flow
-$433/mo
Cash Margin
-22.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo76
Risk Index
34.7/ 100

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

Comparables

Properties near 7277 Wilson Crescent 106

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.