25 W Lakeshore Road W, Port Colborne

$1,099,000
25 W Lakeshore Road W

$1,099,000

New
32d
Detached2-Storey

25 W Lakeshore Road W, Port Colborne

Total Monthly Obligation $5,455

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
32d
Score
14
Yield
2.8%
Cash on Cash
-12.7%
Cap Rate
1.9%
5Y IRR
5.7%
10Y IRR
6.9%
Property Type-Detached
MLS® Number-X13811732
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-50 × 180 ft
Listed on site-Sep 21, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$7,766 (2025)
Parking-4 - Detached
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP OLD MILL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Wood Stove
Pool-None
Facing-West
Exterior-Board & Batten
Roof-Metal
Foundation-Slab
Sewer-Sewer
Possession-flex
Neighbourhood-878 - Sugarloaf
Title-Residential Freehold

No agent assigned

Lake Erie Waterfront Living at Its Finest. A rare opportunity to own an exceptional waterfront retreat overlooking Lake Erie and Sugarloaf Marina. Set above Gravelly Bay with approximately 50 feet of direct waterfront and a private sandy beach, this beautifully updated A-frame combines distinctive architecture, sophisticated finishes, and an extraordinary connection to the water. The light-filled interior features wide-plank oak flooring, soaring windows, exposed beams, and an inviting open-concept living and dining space anchored by a Free Flow wood stove. The beautifully renovated kitchen offers floor-to-counter windows and a custom banquette, creating an elegant yet relaxed setting for everyday living and entertaining. The main level offers two bedrooms, laundry, and a beautifully renovated three-piece bath with handcrafted French tile. Upstairs, the private primary retreat enjoys sweeping lake views, a cedar balcony, skylit loft, and separate office. Outside, thoughtfully designed spaces include a private courtyard-style garden with patio and fire pit, along with a sunken front patio overlooking the lake.A detached double garage on Hampton Avenue features a fully updated self-contained guest suite with kitchenette and three-piece bath-ideal for guests, a studio, or additional accommodation. Recent improvements include central air, new south-facing windows, upgraded lighting, extensive tile work, and comprehensive interior and exterior refinishing. A truly special waterfront residence-where timeless A-frame architecture, refined updates, and the beauty of Lake Erie come together in an extraordinary setting.

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,455/mo
Mortgage $4,433
Monthly Loss $4,289
Principal$1,167
Interest$3,267
Property Tax$647
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.1%0
5-Year IRR
3.1%6
10-Year IRR
5.3%
Returns Index
4.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$30,528/yr
NOI
$15,209/yr
Net Cash Flow
-$3,166/mo
Cash Margin
-124.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.292
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.0/ 100

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

Comparables

Properties near 25 W Lakeshore Road W

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.