3871 Ryan Avenue, Fort Erie

$649,000
3871 Ryan Avenue

$649,000

New
4d
Att/Row/TownhouseOther

3871 Ryan Avenue, Fort Erie

Total Monthly Obligation $3,423

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
4d
Score
18
Yield
4.7%
Cash on Cash
-4.8%
Cap Rate
3.5%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Att/Row/Townhouse
MLS® Number-X14094448
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-29.86 × 85.7 ft
Listed on site-Oct 19, 2026
Style-Other
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,165 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS COMPLETE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-60 days
Neighbourhood-337 - Crystal Beach
Title-Residential Freehold

No agent assigned

Welcome to South Coast Village, where coastal charm meets everyday comfort in the heart of Crystal Beach! Just a short stroll from the sandy shores of Lake Erie, beautiful Bay Beach, local restaurants, boutique shops, and everything this vibrant beach community has to offer, this beautifully appointed freehold semi-detached home is the perfect place to enjoy the relaxed lakeside lifestyle. Offering approximately 2,000 sq. ft. of total living space, this thoughtfully designed home features 3 spacious bedrooms, 2.5 bathrooms, and multiple levels of comfortable living. Step inside to a welcoming foyer with convenient access to the attached single-car garage and a main-level powder room. Upstairs, you'll find a bright and airy open-concept living, dining, and kitchen area, ideal for both everyday living and entertaining. The spacious primary suite occupies its own level, creating a private retreat complete with a luxurious spa-inspired ensuite, custom walk-in closet, and charming Juliette balcony. The upper level offers two additional generously sized bedrooms, a full bathroom, and a versatile open loft area, perfect for a home office or reading nook. A fully finished basement provides even more space for a family room, recreation area, or entertaining guests. Outside, enjoy your own inviting space for summer BBQs, complete with a convenient natural gas BBQ hookup. Whether you're searching for a year-round residence, weekend getaway, or a place to embrace life by the lake, this home offers a wonderful opportunity to experience everything Crystal Beach has to offer. Your beach lifestyle awaits!

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$3,423/mo
Mortgage $2,618
Monthly Loss $2,734
Principal$689
Interest$1,929
Property Tax$430
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%16
Cash-on-Cash
-9.7%1
5-Year IRR
8.0%23
10-Year IRR
9.1%
Returns Index
12.9/ 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
$30,600/yr
NOI
$17,875/yr
Net Cash Flow
-$1,128/mo
Cash Margin
-44.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.6/ 100

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

Comparables

Properties near 3871 Ryan Avenue

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.