6725 Randy Drive, Niagara Falls

$649,900
6725 Randy Drive

$649,900

New
6d
DetachedBungalow

6725 Randy Drive, Niagara Falls

Total Monthly Obligation $3,358

Beds
3
Baths
2
Park
6
Sqft
1100-1500
DOM
6d
Score
18
Yield
4.4%
Cash on Cash
-5.7%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-X14091124
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-65 × 125 ft
Listed on site-Oct 17, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,332 (2026)
Parking-8 - Attached
Basement-Full, Partial Basement
Heating-Heat Pump (Gas)
Brokerage-ROYAL LEPAGE NRC REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Family Room, Fireplace Insert
Pool-None
Facing-South
Exterior-Metal/Steel Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-212 - Morrison
Title-Residential Freehold

No agent assigned

Very Desirable Cherrywood Acres! This hidden JEM is tucked in on a quiet street, but still walking distance to the school, church, shopping and park.Extend the summer season into fall with the SUNROOM off the kitchen.The fenced backyard offers plenty of privacy and space for entertaining.FAMILY ROOM on the lower level with gas fireplace and large windows for natural light to shine through.This spacious BUNGALOW with hardwood floors and large DOUBLE car garage is waiting for your final touches.Book your showing!

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,358/mo
Mortgage $2,622
Monthly Loss $2,668
Principal$690
Interest$1,932
Property Tax$361
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.3/ 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
$28,452/yr
NOI
$16,775/yr
Net Cash Flow
-$1,224/mo
Cash Margin
-51.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
23.7/ 100

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

Comparables

Properties near 6725 Randy Drive

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.