22 HENLEY Court, Welland

$625,000
22 HENLEY Court

$625,000

New
4d
DetachedBungalow-Raised

22 HENLEY Court, Welland

Total Monthly Obligation $3,313

Beds
3
Baths
2
Park
4
Sqft
700-1100
DOM
4d
Score
17
Yield
4.1%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-X14092152
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-43.59 × 91.55 ft
Listed on site-Oct 19, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-6-15
Taxes-$5,001 (2025)
Parking-5 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-South
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-774 - Dain City
Title-Residential Freehold

No agent assigned

Nestled on a quiet cul-de-sac and just steps to the Welland Canal, this beautifully cared-for raised bungalow offers over 2,000 sq. ft. of finished living space with a versatile layout perfect for families, in-laws, or anyone who loves to entertain.The main floor features gleaming hardwood, soaring ceiling accents, and an open-concept living/dining/kitchen area filled with natural light. The kitchen is equipped with plenty of storage, a large island with breakfast bar, and a garden door walkout to the backyard. Outside you'll find a two-tiered deck, landscaped perimeter, and private pergola, ideal for summer barbecues and quiet evenings alike.The spacious primary bedroom includes a walk-in closet and ensuite privilege, while the second bedroom is generous in size with ample storage. A 4-piece bathroom completes the main level.Downstairs, the bright lower level is loaded with upgrades: a large rec room with electric fireplace and stone feature wall, a third bedroom or ideal office space, a stunning 3-piece bath with glass and tile walk-in shower and modern bamboo-top vanity, plus a full laundry/utility area. The insulated subfloor system provides warmth, comfort, and resistance to moisture and mildew, making this space feel like true above-grade living.Whether you're looking for an in-law setup, space for your kids, or just room to spread out, 22 Henley Court offers the perfect blend of updates, location, and lifestyle.

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

Closing Costs

Mortgage Amount
$500,000
Land Transfer Taxes$8,975
Legal Fees (Est.)
$
Total cash required for closing$135,475

Total Monthly Obligation

$3,313/mo
Mortgage $2,521
Monthly Loss $2,649
Principal$663
Interest$1,858
Property Tax$417
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.6%0
5-Year IRR
5.8%14
10-Year IRR
7.4%
Returns Index
8.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$25,404/yr
NOI
$13,363/yr
Net Cash Flow
-$1,408/mo
Cash Margin
-66.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
23.5/ 100

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

Comparables

Properties near 22 HENLEY Court

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.