8898 Angie Drive, Niagara Falls

$1,199,000
8898 Angie Drive

$1,199,000

New
34d
Detached2-Storey

8898 Angie Drive, Niagara Falls

Total Monthly Obligation $5,332

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
34d
Score
15
Yield
2.9%
Cash on Cash
-9.3%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
8.9%
Property Type-Detached
MLS® Number-X13806036
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36.02 × 117 ft
Listed on site-Sep 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$1,451.57 (2026)
Parking-4 - Attached
Basement-Unfinished
Heating-Heat Pump (Electric)
Brokerage-KHOULANI REAL ESTATE GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-219 - Forestview
Title-Residential Freehold

No agent assigned

Built with taste. Finished with care. Never lived in. Step into this 2026-built residence in Forestview, one of Niagara Falls' newer, sought-after communities, where the details were chosen, not defaulted. Nine-foot ceilings on both the main and second floors give the 4 bedroom, 3 bathroom, 2,162 sq ft layout a grand, airy presence, while hardwood floors ground the main level. The kitchen is the showpiece, with custom cabinetry, quartz countertops and room to cook, host and gather. Upstairs, carpeted bedrooms, tiled bathrooms and a second-floor laundry room keep life effortless. Downstairs, the unfinished basement with a bathroom rough-in is your canvas. Set on a 4,758 sq ft lot with a 2-car garage, and backed by Tarion warranty with an HRV for fresh, efficient air. Eligible buyers may qualify for Ontario new home HST rebates (conditions apply). Family-friendly and well connected, with schools, parks, trails, shopping and quick QEW access close by. Disclaimer: Some photos have been digitally staged for illustrative purposes and do not necessarily reflect the property as built.

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,332/mo
Mortgage $4,836
Monthly Loss $4,060
Principal$1,273
Interest$3,564
Property Tax$121
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.6%0
5-Year IRR
5.6%13
10-Year IRR
7.1%
Returns Index
7.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$35,076/yr
NOI
$25,617/yr
Net Cash Flow
-$2,702/mo
Cash Margin
-92.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.7/ 100

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

Comparables

Properties near 8898 Angie 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.