25 Dover Court, Welland

$299,000
25 Dover Court

$299,000

New
2d
Detached1 1/2 Storey

25 Dover Court, Welland

Total Monthly Obligation $1,738

HausQ Valuation Report
Beds
3
Baths
1
Park
2
Sqft
700-1100
DOM
2d
Score
31
Yield
7.8%
Cash on Cash
8.5%
Cap Rate
6.4%
5Y IRR
22.4%
10Y IRR
20.3%
Property Type-Detached
MLS® Number-X14101516
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-14.3 × 153.75 ft
Listed on site-Oct 21, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$1,883 (2025)
Parking-2 - None
Basement-None
Heating-Other (Other)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Other
Sewer-Sewer
Possession-flexible
Neighbourhood-773 - Lincoln/Crowland
Title-Residential Freehold

No agent assigned

First-Time Buyer Opportunity! In need of full renovation, with walls stripped back to the studs and no central heating system. Being sold under Power of Sale. Vacant possession and available immediately.

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

Closing Costs

Mortgage Amount
$239,200
Land Transfer Taxes$2,960
Legal Fees (Est.)
$
Total cash required for closing$64,260

Total Monthly Obligation

$1,738/mo
Mortgage $1,206
Monthly Loss $1,421
Principal$317
Interest$889
Property Tax$157
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%36
Cash-on-Cash
0.1%8
5-Year IRR
15.9%76
10-Year IRR
15.4%
Returns Index
40.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
31/ 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
$23,244/yr
NOI
$14,537/yr
Net Cash Flow
$5/mo
Cash Margin
0.3%5
Cash Flow Index
5.0/ 100
Risk Profile
Weight: 20%
DSCR
1.0027
LTV Ratio
80.0%18
Vacancy Buffer
5.5 mo88
Risk Index
44.4/ 100

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

Comparables

Properties near 25 Dover 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.