4488 Eastwood Crescent, Niagara Falls

$319,800
4488 Eastwood Crescent

$319,800

New
15d
Detached1 1/2 Storey

4488 Eastwood Crescent, Niagara Falls

Total Monthly Obligation $1,808

HausQ Valuation Report
Beds
3
Baths
1
Park
2
Sqft
1100-1500
DOM
15d
Score
59
Yield
9.4%
Cash on Cash
16.3%
Cap Rate
8.1%
5Y IRR
28.9%
10Y IRR
26.0%
Property Type-Detached
MLS® Number-X13875210
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-25 × 50 ft
Listed on site-Oct 8, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$1,714 (2026)
Parking-2 - None
Basement-Crawl Space, Partial Basement, Unfinished
Heating-Baseboard (Electric)
Brokerage-Century 21 Heritage House LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Sewer
Possession-vacant---immediate
Neighbourhood-210 - Downtown
Title-Residential Freehold

No agent assigned

The perfect all season get away property located in the heart of the Niagara Falls tourist area surrounded by B&B's. Also a great starter house for first time buyers ! This 3 bedroom character home offers hardwood floors, stained glass accent windows in LR and DR, bay window in DR, nice sunroom off living room, small lot is easy to maintain, great location tourist area, mins walking distance to Falls attractions/casino, Niagara River Road walking trail. Many updates including electrical panel 2024,roof shingles/eavestroughs 2014, furnace 2012,hot water heater is owned.(2) parking spaces are in the front yard.

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

Closing Costs

Mortgage Amount
$255,840
Land Transfer Taxes$3,272
Legal Fees (Est.)
$
Total cash required for closing$68,732

Total Monthly Obligation

$1,808/mo
Mortgage $1,290
Monthly Loss $1,468
Principal$339
Interest$951
Property Tax$143
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.5%56
Cash-on-Cash
7.7%36
5-Year IRR
22.1%95
10-Year IRR
20.5%
Returns Index
63.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
59/ 100
Fair•Hold / Negotiate

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$30,000/yr
NOI
$20,786/yr
Net Cash Flow
$442/mo
Cash Margin
17.7%63
Cash Flow Index
63.1/ 100
Risk Profile
Weight: 20%
DSCR
1.3459
LTV Ratio
80.0%18
Vacancy Buffer
5.2 mo85
Risk Index
54.2/ 100

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

Comparables

Properties near 4488 Eastwood 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.