5200 Dorchester Road 11, Niagara Falls

$589,900
5200 Dorchester Road 11

$589,900

New
23d
Condo TownhouseBungalow

5200 Dorchester Road 11, Niagara Falls

Total Monthly Obligation $3,764

Bed+Den
3+1
Baths
3
Park
1
Sqft
1400-1599
DOM
23d
Score
18
Yield
6.2%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Condo Townhouse
MLS® Number-X13842466
Bed+Den-3+1
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Condo Townhouse
Age-16-30
Taxes-$4,876 (2026)
Maintenance-$778.19/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER MOMENTUM REALTY, BROKERAGE
Cooling-Central Air
Laundry-Yes
Fireplace-Living Room
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Possession-flexible
Neighbourhood-212 - Morrison
Title-Residential Condo & Other

No agent assigned

Welcome home to 5200 Dorchester Road, Unit 11! Tucked away in a quiet, private cul-de-sac, this bright and spacious townhouse-style condo offers the perfect blend of comfort, convenience, and carefree living. Built in 2001 and thoughtfully refreshed, this home is truly move-in ready and ready for you to enjoy. Step inside and you'll immediately appreciate the welcoming atmosphere and generous room sizes 9 ft ceilings and crown moulding. The bright kitchen features newer cabinetry and a large island, creating a wonderful space for preparing meals, enjoying your morning coffee, or gathering with family and friends. The spacious living area is filled with natural light and features a cozy fireplace, creating the perfect spot to relax at the end of the day.With all-new flooring throughout, the home feels fresh, clean, and inviting from top to bottom. The fully finished basement offers even more room to spread out and can easily accommodate a family room, home office, games room, gym, or guest space.Outside, enjoy your own private yard and garden-a lovely spot to unwind, entertain, or simply enjoy some fresh air. And when you want to cool off or have some fun in the sun, the community pool is right there to enjoy.The attached one-car garage adds everyday convenience, providing secure parking and extra storage. Best of all, you can enjoy all the benefits of having a spacious townhouse without the exterior maintenance associated with a traditional freehold home.Location is another highlight. You're just minutes from Highway 420 and the QEW, with shopping, restaurants, services, and everyday amenities all close at hand.Whether you're a first-time buyer, downsizing, or simply looking for an easier way to enjoy homeownership, this inviting condo offers space, privacy, updates, and a wonderful community setting.Simply move in, make yourself at home, and enjoy the lifestyle!

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

Closing Costs

Mortgage Amount
$471,920
Land Transfer Taxes$8,273
Legal Fees (Est.)
$
Total cash required for closing$127,753

Total Monthly Obligation

$3,764/mo
Mortgage $2,379
Monthly Loss $3,138
Principal$626
Interest$1,753
Property Tax$406
Condo Fees$778
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.2%24
10-Year IRR
9.4%
Returns Index
13.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,372/yr
NOI
$16,121/yr
Net Cash Flow
-$1,036/mo
Cash Margin
-34.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
21.8/ 100

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

Comparables

Properties near 5200 Dorchester Road 11

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.