19 Crimson Drive, Niagara-on-the-Lake

$799,900
19 Crimson Drive

$799,900

New
3d
Condo TownhouseBungalow

19 Crimson Drive, Niagara-on-the-Lake

Total Monthly Obligation $4,059

Bed+Den
3+1
Baths
3
Park
2
Sqft
1200-1399
DOM
3d
Score
16
Yield
3.4%
Cash on Cash
-10.7%
Cap Rate
2.3%
5Y IRR
7.2%
10Y IRR
8.1%
Property Type-Condo Townhouse
MLS® Number-X14100268
Bed+Den-3+1
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Condo Townhouse
Taxes-$4,553.28 (2026)
Maintenance-$253.01/mo
Locker-None
Parking-4 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-FLEXIBLE
Neighbourhood-105 - St. Davids
Title-Residential Condo & Other

No agent assigned

GORGEOUS ST. DAVIDS BUNGALOW! Nestled in an enclave of quality built Grey Forest homes, this townhouse bungalow is finished top to bottom and loaded with upgrades. Offering over 2500 sqft of finished living space with 2+1 bedrooms, 3 full bathrooms, finished basement and double car garage with double driveway . Built by Grey Forest Homes, this bungalow offers a bright & spacious layout with 2 bedrooms including a walk-in closet and private 3-piece ensuite in the primary bedroom. Main floor also offers a 4-piece bath, laundry, upgraded kitchen with granite countertops, great room with vaulted ceilings, hardwood floors and gas fireplace and California shutters throughout. Basement level is fully finished with an over sized rec room with wet bar/kitchenette, 3rd bedroom (no window) and 3-piece bath. Rear yard offers a beautiful composite deck with retractable awning plus interlocking patio. All kitchen appliances plus washer & dryer included. Convenient location with easy access to Niagara Falls, downtown Niagara-on-the-Lake, wine country, golf courses, restaurants, shopping and more. Quick & convenient access to the QEW and 405 highway. An absolute pleasure to show. You pick the closing!

$
$
%
%
$
$
$
(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

$4,059/mo
Mortgage $3,227
Monthly Loss $3,210
Principal$849
Interest$2,378
Property Tax$379
Condo Fees$253
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.0%0
5-Year IRR
4.6%10
10-Year IRR
6.5%
Returns Index
6.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$27,288/yr
NOI
$14,570/yr
Net Cash Flow
-$2,012/mo
Cash Margin
-88.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
19.8/ 100

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

Comparables

Properties near 19 Crimson 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.