4872 Valley Way 303, Niagara Falls

$274,988
4872 Valley Way 303

$274,988

New
15d
Condo Apartment1 Storey/Apt

4872 Valley Way 303, Niagara Falls

Total Monthly Obligation $1,922

Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
15d
Score
29
Yield
9.1%
Cash on Cash
6.1%
Cap Rate
5.9%
5Y IRR
20.4%
10Y IRR
18.6%
Property Type-Condo Apartment
MLS® Number-X13875222
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 8, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-16-30
Taxes-$1,368.09 (2025)
Maintenance-$498.92/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX CONNECT REALTY
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Brick Front
Possession-30/60TBD
Neighbourhood-211 - Cherrywood
Title-Residential Condo & Other

No agent assigned

A place of your own for $274,998, with room to cook, work and unwind. This bright spacious one-bedroom condo offers a practical way into homeownership in Niagara Falls, with downtown shops, restaurants and everyday conveniences within walking distance. Many tourist attractions including Clifton Hill, and the Skylon Tower. Close to the Canadian/USA border. Set on the third floor of a low rise building, this quiet end unit has a layout that makes everyday living comfortable. The eat-in kitchen gives you a dedicated space to prepare meals, while the separate dining room can double as a home office with room for a pull out sofa. Settle into the spacious living room with its built-in fireplace and Juliet balcony, or enjoy the natural light throughout. A double bedroom closet and additional utility/storage space help keep things organized. Laminate flooring in the living areas, ceramic tile in the kitchen and bathroom, secure building entry and an exclusive covered parking spot round out the package. If you're exploring ownership beyond the GTA, this is a home worth seeing: an approachable price, useful space and a Niagara Falls location with plenty close by.

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

Closing Costs

Mortgage Amount
$219,990
Land Transfer Taxes$2,600
Legal Fees (Est.)
$
Total cash required for closing$59,098

Total Monthly Obligation

$1,922/mo
Mortgage $1,109
Monthly Loss $1,630
Principal$292
Interest$817
Property Tax$114
Condo Fees$499
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.1%6
5-Year IRR
15.1%72
10-Year IRR
15.0%
Returns Index
37.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$24,900/yr
NOI
$12,655/yr
Net Cash Flow
-$55/mo
Cash Margin
-2.6%3
Cash Flow Index
2.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
4.9 mo82
Risk Index
41.3/ 100

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

Comparables

Properties near 4872 Valley Way 303

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.