7218 Maywood Street, Niagara Falls

$569,900
7218 Maywood Street

$569,900

New
15d
DetachedSidesplit

7218 Maywood Street, Niagara Falls

Total Monthly Obligation $3,029

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
15d
Score
21
Yield
5.6%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.1%
Property Type-Detached
MLS® Number-X13876184
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-60 × 100 ft
Listed on site-Oct 8, 2026
Style-Sidesplit
Building Type-Detached
Taxes-$4,267 (2025)
Parking-3 - Carport
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-REVEL Realty Inc., Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Inground
Facing-North
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Felxible
Neighbourhood-212 - Morrison
Title-Residential Freehold

No agent assigned

Welcome to 7218 Maywood Street, a spacious 4-level side split offering a flexible layout, plenty of living space and your own backyard retreat in an established Niagara Falls neighborhood. The bright, open-concept main level brings together the kitchen, dining and living areas, with patio doors leading directly to the private, fully fenced backyard featuring an in-ground pool - the perfect setup for summer entertaining. Upstairs, you'll find two bedrooms and a full bathroom. The third level adds even more versatility with a walkout to the backyard, an additional bedroom, full bathroom, family room and laundry area, creating a great space for family, guests or multi-generational living. Continue down to the fourth level where you'll find another generous space complete with a kitchen area. All that is needed are a few finishing touches, such as wiring for the stove, creating excellent potential for an in-law setup, extended family or additional living space. Located in the Morrison area of Niagara Falls, close to everyday amenities, public transit, schools, shopping and convenient access throughout the city. With four finished levels, multiple living areas, 3 bedrooms, 2 full bathrooms, a walkout and an in-ground pool, this home offers the space and flexibility to grow with your needs.

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

Closing Costs

Mortgage Amount
$455,920
Land Transfer Taxes$7,873
Legal Fees (Est.)
$
Total cash required for closing$123,353

Total Monthly Obligation

$3,029/mo
Mortgage $2,299
Monthly Loss $2,424
Principal$605
Interest$1,694
Property Tax$356
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
10.8%41
10-Year IRR
11.2%
Returns Index
21.5/ 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
$31,956/yr
NOI
$19,993/yr
Net Cash Flow
-$633/mo
Cash Margin
-23.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
27.5/ 100

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

Comparables

Properties near 7218 Maywood 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.