7768 Ascot Circle, Niagara Falls

$459,000
7768 Ascot Circle

$459,000

New
8d
Condo Townhouse2-Storey

7768 Ascot Circle, Niagara Falls

Total Monthly Obligation $2,561

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
8d
Score
21
Yield
5.8%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.4%
Property Type-Condo Townhouse
MLS® Number-X14084354
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,214.82 (2025)
Maintenance-$158.5/mo
Locker-None
Parking-1 - None
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Aluminum Siding
Possession-Flexible
Neighbourhood-213 - Ascot
Title-Residential Condo & Other

No agent assigned

Welcome to easy, affordable living in one of Niagara Falls' most convenient neighbourhoods! This bright and spacious 2-bed 2-bath townhouse is the perfect place to call home. With brand new vinyl flooring throughout main and second floor, freshly painted walls, doors and trim, this property is move in ready and perfect for a small family or someone looking to downsize. Location is where this home truly shines. Situated just minutes from the QEW, Costco, Walmart, grocery stores, restaurants, schools, parks, and quick access to the QEW, everything you need is close by. The nearby Metro, shopping centres, and the Niagara Plaza make everyday errands a breeze. If you've been searching for an affordable home that offers low maintenance, comfort, convenience, and easy access to Niagara Falls lifestyle, this townhouse is one you won't want to miss!

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

Closing Costs

Mortgage Amount
$367,200
Land Transfer Taxes$5,655
Legal Fees (Est.)
$
Total cash required for closing$98,955

Total Monthly Obligation

$2,561/mo
Mortgage $1,851
Monthly Loss $2,074
Principal$487
Interest$1,364
Property Tax$351
Condo Fees$159
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.0/ 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
$26,688/yr
NOI
$15,502/yr
Net Cash Flow
-$560/mo
Cash Margin
-25.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
30.9/ 100

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

Comparables

Properties near 7768 Ascot Circle

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.