7725 SWAN Street, Niagara Falls

$599,900
7725 SWAN Street

$599,900

New
2d
DetachedBacksplit 4

7725 SWAN Street, Niagara Falls

Total Monthly Obligation $3,232

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
2d
Score
19
Yield
5.3%
Cash on Cash
-2.6%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-X14103790
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50.03 × 115.81 ft
Listed on site-Oct 21, 2026
Style-Backsplit 4
Building Type-Detached
Age-31-50
Taxes-$5,246.67 (2026)
Parking-4 - Attached
Basement-Separate Entrance, Walk-Up, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Wood
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-213 - Ascot
Title-Residential Freehold

No agent assigned

Welcome to 7725 Swan Ave a spacious 4-level backsplit nestled in a desirable Niagara Falls neighbourhood! This bright and inviting home offers a fantastic layout with plenty of room for the whole family. The open-concept spacious main level features three skylights, filling the space with natural light and creating a warm, airy atmosphere. Upstairs offers 3 bedrooms, Huge Master Bedroom with ensuite privilege and walk in closet , 5 pc bathroom, While the lower levels provide even more living space, including a huge recreation room with a cozy wood-burning fireplace, separate bar area and a second 3 pc bathroom. 4th level unfinished perfect for extra storage and laundry area. Double concrete driveway , large yard, Lower level with walk up to rear yard. A great opportunity to own a generously sized home in a well-established area of Niagara Falls, close to schools, shopping, parks, amenities and everything the city has to offer. Don't miss the opportunity to make this spacious family home your own!

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,232/mo
Mortgage $2,420
Monthly Loss $2,595
Principal$637
Interest$1,783
Property Tax$437
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.1/ 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
$31,800/yr
NOI
$18,873/yr
Net Cash Flow
-$847/mo
Cash Margin
-32.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
25.3/ 100

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

Comparables

Properties near 7725 SWAN Street

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.