6 Firelane 11a Street, Niagara-on-the-Lake

$2,799,900
6 Firelane 11a Street

$2,799,900

Price Change
43d
Detached2-Storey

6 Firelane 11a Street, Niagara-on-the-Lake

Total Monthly Obligation $12,663

Beds
3
Baths
2
Park
6
Sqft
2000-2500
DOM
43d
Score
13
Yield
1.7%
Cash on Cash
-15.9%
Cap Rate
1.2%
5Y IRR
3.2%
10Y IRR
5.2%
Property Type-Detached
MLS® Number-X13766810
Beds-3
Bathrooms-2
Size-2000-2500 sqft
Lot Size-59.09 × 150 ft
Listed on site-Sep 10, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$11,928 (2026)
Parking-6 - None
Basement-Finished, Full
Heating-Forced Air (Propane)
Brokerage-REVEL Realty Inc., Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Other
Pool-Above Ground
Facing-North
Exterior-Stucco (Plaster)
Roof-Flat
Foundation-Concrete
Sewer-Holding Tank
Possession-Flexible
Neighbourhood-102 - Lakeshore
Title-Residential Freehold

No agent assigned

Welcome to Niagara on The Lake!! Canada's wine country. This unique and modern build is a true one of a kind with nothing else quite like it. No expense spared on every detail; a dream home that was designed and built to be your own personal resort. The terraced property carved into the shoreline to live, relax and entertain with a natural flow right to the lake where you can jump on your boat or simply put your toes in the water and soak it all in. Exterior is forty percent glass taking advantage of every last bit of its Lake Ontario view and the Toronto skyline. Rooftop patio allows you to enjoy 360 views of the lake and the beautiful Niagara surrounding farmland. If that's not enough, be the first to have a rooftop swimming pool in Niagara, Dream kitchen with built in fridge and freezer, ice maker, temperature-controlled wine room, movie theatre, heated concrete floors throughout; the list goes on and on. This level of finish and lifestyle rarely come up for sale. Start living the dream.

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

Closing Costs

Mortgage Amount
$2,239,920
Land Transfer Taxes$56,473
Legal Fees (Est.)
$
Total cash required for closing$617,953

Total Monthly Obligation

$12,663/mo
Mortgage $11,294
Monthly Loss $9,691
Principal$2,972
Interest$8,322
Property Tax$994
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.9%7
Cash-on-Cash
-18.2%0
5-Year IRR
1.4%4
10-Year IRR
4.0%
Returns Index
3.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$47,400/yr
NOI
$26,232/yr
Net Cash Flow
-$9,108/mo
Cash Margin
-230.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.191
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo14
Risk Index
11.4/ 100

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

Comparables

Properties near 6 Firelane 11a 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.