15450 NIAGARA RIVER Parkway, Niagara-on-the-Lake

$1,888,000
15450 NIAGARA RIVER Parkway

$1,888,000

New
15d
Detached2-Storey

15450 NIAGARA RIVER Parkway, Niagara-on-the-Lake

Total Monthly Obligation $8,673

Beds
3
Baths
3
Park
6
Sqft
1500-2000
DOM
15d
Score
13
Yield
1.9%
Cash on Cash
-15.0%
Cap Rate
1.4%
5Y IRR
3.9%
10Y IRR
5.6%
Property Type-Detached
MLS® Number-X13877388
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-133 × 316 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$8,185.48 (2025)
Parking-8 - Detached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-HOME & CONDO MARKET
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Metal
Foundation-Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-103 - River
Title-Residential Freehold

No agent assigned

Welcome to Willow Farmhouse, an exceptional property set on more than one acre in Niagara-on-the-Lake, with vineyard views to the rear and views of the Niagara River and the United States from the front. Popular with short-term rental guests and featured on Instagram, the home offers a memorable setting at both sunrise and sunset. The expansive main floor features an open-concept kitchen, dining area, and living room, enhanced by large windows and sweeping views. Upstairs are three spacious bedrooms, including two with large balconies overlooking the vineyards, as well as two full bathrooms. The unfinished lower level offers high ceilings and excellent potential for future customization. The property also includes a detached double-car garage measuring 20' 22' and a beautifully maintained two-storey barn measuring 20' 30', complete with exposed beams. Ideally located just minutes from historic Old Town Niagara-on-the-Lake, numerous wineries, the Lewiston-Queenston Bridge, and Highway 405 with convenient access to the QEW, the property is also steps from fresh farm stands, with walking and cycling trails directly across the road. Willow Farmhouse presents a rare opportunity to create a distinctive estate residence or embrace a permaculture lifestyle in one of Niagara's most sought-after settings.

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

Closing Costs

Mortgage Amount
$1,510,400
Land Transfer Taxes$34,235
Legal Fees (Est.)
$
Total cash required for closing$413,335

Total Monthly Obligation

$8,673/mo
Mortgage $7,616
Monthly Loss $6,669
Principal$2,004
Interest$5,612
Property Tax$682
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.1%8
Cash-on-Cash
-17.6%0
5-Year IRR
1.8%5
10-Year IRR
4.3%
Returns Index
3.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$36,300/yr
NOI
$19,985/yr
Net Cash Flow
-$5,950/mo
Cash Margin
-196.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.222
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
12.7/ 100

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

Comparables

Properties near 15450 NIAGARA RIVER Parkway

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.