7794 White Pine Crescent, Niagara Falls

$534,900
7794 White Pine Crescent

$534,900

New
29d
Att/Row/Townhouse2-Storey

7794 White Pine Crescent, Niagara Falls

Total Monthly Obligation $2,936

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
1100-1500
DOM
29d
Score
20
Yield
5.5%
Cash on Cash
-2.0%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13834294
Beds-4
Bathrooms-4
Size-1100-1500 sqft
Lot Size-20.01 × 91.86 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,844 (2026)
Parking-3 - Attached
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE NRC REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick Front, Wood
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible but need 60days
Neighbourhood-222 - Brown
Title-Residential Freehold

No agent assigned

Well-maintained and move-in ready freehold townhouse! This spacious 2-storey Townhome features 3+1 bedrooms and 3.5 bathrooms, ideally located close to all amenities including shopping plazas, Costco, schools, community centres, and easy highway access. The modern main floor layout features a bright open concept design with a large kitchen island, convenient powder room, and patio doors leading to the rear yard. The second floor offers 3 generously sized bedrooms, including a large primary bedroom with a full ensuite bathroom and walk-in closet. The finished basement includes an additional bedroom with ensuite bathroom, offering private and flexible space for guests, a home office, or extended family. Perfect for families or investors, this spacious townhouse offers comfort, convenience, and great value in a desirable location.

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

Closing Costs

Mortgage Amount
$427,920
Land Transfer Taxes$7,173
Legal Fees (Est.)
$
Total cash required for closing$115,653

Total Monthly Obligation

$2,936/mo
Mortgage $2,158
Monthly Loss $2,369
Principal$568
Interest$1,590
Property Tax$404
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.4%
Returns Index
17.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$29,400/yr
NOI
$17,116/yr
Net Cash Flow
-$731/mo
Cash Margin
-29.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
27.4/ 100

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

Comparables

Properties near 7794 White Pine 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.