7873 Beaverdams Road, Niagara Falls

$750,000
7873 Beaverdams Road

$750,000

New
15d
Detached2-Storey

7873 Beaverdams Road, Niagara Falls

Total Monthly Obligation $3,925

Beds
5
Baths
4
Park
2
Sqft
2000-2500
DOM
15d
Score
18
Yield
4.7%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-X13875752
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-75.13 × 114.86 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,296 (2026)
Parking-4 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Vinyl Siding, Brick Front
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-FLEXIBLE
Neighbourhood-213 - Ascot
Title-Residential Freehold

No agent assigned

BEAUTIFUL 2-STOREY! Situated on a mature, tree-lined street on an oversized lot, this family home offers over 3000 sqft of finished living space with 4+1 bedrooms, 4 bathrooms and a double car garage. Traditional main floor layout offering a spacious foyer, formal living room, formal dining room, eat-in kitchen, family room with gas fireplace, 2-piece powder room, main floor laundry plus interior access to the garage. Second level features 4 bedrooms with main 4-piece bath plus private 3-piece ensuite from the primary bedroom. Basement level is finished with a 5th bedroom, additional 2-piece bath, games room and rec room area plus ample storage space. All kitchen appliances plus washer & dryer included. You pick the closing!

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

Closing Costs

Mortgage Amount
$600,000
Land Transfer Taxes$11,475
Legal Fees (Est.)
$
Total cash required for closing$162,975

Total Monthly Obligation

$3,925/mo
Mortgage $3,025
Monthly Loss $3,129
Principal$796
Interest$2,229
Property Tax$525
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.3%25
10-Year IRR
9.3%
Returns Index
13.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$35,604/yr
NOI
$21,248/yr
Net Cash Flow
-$1,255/mo
Cash Margin
-42.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
21.4/ 100

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

Comparables

Properties near 7873 Beaverdams Road

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.