412 Wright Crescent, Niagara-on-the-Lake

$868,000
412 Wright Crescent

$868,000

New
143d
Detached2-Storey

412 Wright Crescent, Niagara-on-the-Lake

Total Monthly Obligation $4,477

HausQ Valuation Report
Beds
6
Baths
4
Park
6
Sqft
2500-3000
DOM
143d
Score
17
Yield
4.7%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-X13227958
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-60.04 × 137.79 ft
Listed on site-Jun 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,213.01 (2025)
Parking-8 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-INTERNATIONAL REALTY FIRM, INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-107 - Glendale
Title-Residential Freehold

No agent assigned

Fabulous detached 2-storey home on a premium 60' x 137' lot backing directly onto the Royal Niagara Golf Course! A grand foyer leads into a light-filled, spacious layout featuring a sunken family room with a fireplace and a gourmet kitchen with abundant cupboard space and a walk-out to the backyard. Enjoy multiple outdoor living areas, including a welcoming front porch and a second-floor terrace. The upper level boasts 4 large bedrooms, highlighted by a primary suite with double doors and a spa-like ensuite. The fully finished lower level offers an ideal in-law suite setup, complete with two additional large bedrooms, a 4-piece bath, and a kitchenette. Incredible location just down the street from the Niagara Outlets, world-class wineries, Niagara Falls, and quick access to the QEW.

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

Closing Costs

Mortgage Amount
$694,400
Land Transfer Taxes$13,835
Legal Fees (Est.)
$
Total cash required for closing$188,935

Total Monthly Obligation

$4,477/mo
Mortgage $3,501
Monthly Loss $3,556
Principal$921
Interest$2,580
Property Tax$601
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.5%26
10-Year IRR
9.5%
Returns Index
14.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$41,004/yr
NOI
$25,191/yr
Net Cash Flow
-$1,402/mo
Cash Margin
-41.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.6/ 100

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

Comparables

Properties near 412 Wright Crescent

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.