24 Huntington Circle, Welland

$619,900
24 Huntington Circle

$619,900

New
3d
DetachedBungalow-Raised

24 Huntington Circle, Welland

Total Monthly Obligation $3,323

Beds
5
Baths
3
Park
4
Sqft
1100-1500
DOM
3d
Score
19
Yield
5.0%
Cash on Cash
-3.9%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-X14096860
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-40 × 162.63 ft
Listed on site-Oct 20, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-31-50
Taxes-$5,370.11 (2026)
Parking-6 - Attached
Basement-Full, Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 AVMARK REALTY LIMITED
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-767 - N. Welland
Title-Residential Freehold

No agent assigned

Welcome to 24 Huntington Circle, a spacious raised bungalow offering just under 1,300 square feet of above grade living space and plenty of versatility for families, multigenerational living or buyers seeking income potential. The main level features three bedrooms, a 4-piece bath, and a functional layout filled with natural light. Downstairs, the basement unit includes two additional bedrooms, a second kitchen, a spacious rec room, and two bathrooms, bringing the home to a total of five bedrooms and three bathrooms. Outside, the impressive 40 x 163 foot pie shaped lot provides room for entertaining, gardening, recreation, and more. Complete with an attached two car garage and separate rear entrance, this property offers space, flexibility, and income potential in a desirable Welland neighbourhood.

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

Closing Costs

Mortgage Amount
$495,920
Land Transfer Taxes$8,873
Legal Fees (Est.)
$
Total cash required for closing$134,353

Total Monthly Obligation

$3,323/mo
Mortgage $2,501
Monthly Loss $2,665
Principal$658
Interest$1,843
Property Tax$448
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%27
10-Year IRR
9.6%
Returns Index
14.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,080/yr
NOI
$18,102/yr
Net Cash Flow
-$992/mo
Cash Margin
-38.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.4/ 100

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

Comparables

Properties near 24 Huntington Circle

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.