860 Moyer Road, Welland

$665,000
860 Moyer Road

$665,000

New
15d
Detached2-Storey

860 Moyer Road, Welland

Total Monthly Obligation $3,502

Beds
3
Baths
2
Park
4
Sqft
1500-2000
DOM
15d
Score
18
Yield
4.7%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-X13877212
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-262 × 499 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,330 (2026)
Parking-4 - None
Basement-Full, Unfinished, Walk-Out
Heating-Forced Air (Oil)
Brokerage-BOSLEY REAL ESTATE LTD.,
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Stone
Sewer-Septic
Possession-Flexible
Neighbourhood-765 - Cooks Mills
Title-Residential Freehold

No agent assigned

This century farm home sits on 3 acres in the sought-after Cook's Mills area, where open space and a rural setting come with the convenience of being just minutes from Niagara Falls, Welland, and Fonthill. The two-storey home has 3 bedrooms, 1.5 bathrooms and a warm, comfortable feel throughout. The kitchen and dining area are especially inviting, with wood accents that add character and create a great space for gathering around the table, whether it's a regular family dinner or a house full of people over the holidays. Main floor powder room and laundry, too! Outside, there's plenty of room to enjoy the property, with 3 acres, including a pond, giving you space, privacy, and the freedom that comes with a country setting. And if golf is your thing, the location is hard to beat. Grassy Brook Golf Course is right behind the property, while Grand Niagara, Willowdell, and Rolling Meadows are all within a 7-minute drive. Cook's Mills is one of those small communities that gives you the best of both worlds: a quiet rural setting when you're home, and the restaurants, shopping, schools, and amenities of nearby towns just a short drive away.

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

Closing Costs

Mortgage Amount
$532,000
Land Transfer Taxes$9,775
Legal Fees (Est.)
$
Total cash required for closing$144,275

Total Monthly Obligation

$3,502/mo
Mortgage $2,682
Monthly Loss $2,796
Principal$706
Interest$1,977
Property Tax$444
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.7/ 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
$31,140/yr
NOI
$18,196/yr
Net Cash Flow
-$1,166/mo
Cash Margin
-44.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
23.1/ 100

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

Comparables

Properties near 860 Moyer 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.