50 Herrick Avenue UP27, St. Catharines

$459,999
50 Herrick Avenue UP27

$459,999

New
6d
Condo ApartmentApartment

50 Herrick Avenue UP27, St. Catharines

Total Monthly Obligation $2,982

Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
6d
Score
18
Yield
5.9%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Condo Apartment
MLS® Number-X14090650
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 17, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,295 (2025)
Maintenance-$568.64/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-456 - Oakdale
Title-Residential Condo & Other

No agent assigned

Welcome To 50 Herrick Ave Unit UP27, Penthouse Level, Located In The Heart Of St. Catharines. 2-Bedroom, 2-Bathroom Condo Offers The Perfect Blend Of Comfort And Sophistication. The Bright, Open-Concept Layout Is Designed For Effortless Living, Featuring A Spacious Primary Suite Overlooking The Golf Course, Complete With A Walk-In Closet And A Luxurious Ensuite Bath. Enjoy A Beautiful Living Area With 9ft Ceiling And Laminate Flooring Throughout. The Chef's Kitchen Is A Standout, Boasting Top-Of-The-Line Finishes, Modern Appliances. Cozy Yet Spacious, This Home Is Ideal For Both Relaxation And Entertaining, With A Wraparound Patio That Extends Into Your Private Yard, Overlooking The Golf Course And Offering A Serene Outdoor Retreat. Beyond The Unit Itself, Enjoy An Array Of Top-Tier Amenities, Including A State-Of-The-Art Media Room, A Fully Equipped Gym, And An Outdoor Pickleball Court. Private Underground Parking Adds To The Convenience, While Recent Updates Make This Home Truly Move-In Ready. Close To Highways, Schools, Shopping Malls, Amenities, And Restaurants, If You're Looking For A Stylish, Low-Maintenance Lifestyle With A Touch Of Luxury. You Don't Want To Miss Out On This One!

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

Closing Costs

Mortgage Amount
$367,999
Land Transfer Taxes$5,675
Legal Fees (Est.)
$
Total cash required for closing$99,175

Total Monthly Obligation

$2,982/mo
Mortgage $1,856
Monthly Loss $2,494
Principal$488
Interest$1,367
Property Tax$358
Condo Fees$569
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.8%18
10-Year IRR
8.4%
Returns Index
10.0/ 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
$27,084/yr
NOI
$10,857/yr
Net Cash Flow
-$951/mo
Cash Margin
-42.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
25.8/ 100

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

Comparables

Properties near 50 Herrick Avenue UP27

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.