105 Wellandvale Drive, Welland

$799,900
105 Wellandvale Drive

$799,900

New
4d
Detached2-Storey

105 Wellandvale Drive, Welland

Total Monthly Obligation $4,199

Beds
4
Baths
4
Park
4
Sqft
1500-2000
DOM
4d
Score
17
Yield
4.5%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-X14093978
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-53 × 122 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$7,173.36 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER ADVANTAGE REAL ESTATE INC, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flex
Neighbourhood-767 - N. Welland
Title-Residential Freehold

No agent assigned

Beautiful brick and vinyl 2-storey home in a fantastic location, just off Quaker Road and Niagara Street, close to shopping, schools, parks, and all amenities. Offering 3+1 bedrooms and 4 bathrooms, including a spacious primary bedroom with a 4-piece ensuite, an additional 4-piece bathroom upstairs, a main floor powder room, and a 3-piece bathroom in the finished basement. The main floor features a comfortable living room with a fireplace and an eat-in kitchen with direct access to the backyard and inground pool. The fully finished basement provides additional living space, a fourth bedroom, and bathroom. Enjoy a private backyard with no rear neighbours, backing directly onto Trelawn Park. A great family home offering plenty of space, a desirable location, and a backyard made for entertaining!

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,199/mo
Mortgage $3,227
Monthly Loss $3,350
Principal$849
Interest$2,378
Property Tax$598
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
11.4/ 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
$36,000/yr
NOI
$20,727/yr
Net Cash Flow
-$1,499/mo
Cash Margin
-50.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.0/ 100

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

Comparables

Properties near 105 Wellandvale 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.