7711 Green Vista Gate 312, Niagara Falls

$369,000
7711 Green Vista Gate 312

$369,000

New
23d
Condo ApartmentApartment

7711 Green Vista Gate 312, Niagara Falls

Total Monthly Obligation $2,829

Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
23d
Score
18
Yield
7.2%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Condo Apartment
MLS® Number-X13845822
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,456 (2026)
Maintenance-$686.15/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate TBA
Neighbourhood-220 - Oldfield
Title-Residential Condo & Other

No agent assigned

Discover a refined, low maintenance lifestyle at Upper Vista, a premier condo community set along the fairways of Thundering Waters Golf Course. Perfect for golfers, downsizers, and first time buyers, this elegant 2-bedroom, 1-bath corner suite blends modern comfort with serene, resort style living. Floor to ceiling windows fill the open-concept living, dining, and kitchen areas with natural light, showcasing beautiful views of the course. The contemporary kitchen features quartz countertops, sleek cabinetry, stainless steel appliances, and a spacious island ideal for casual meals or hosting friends after a round of golf. The primary bedroom offers a peaceful retreat, while the second bedroom provides flexibility for guests, a home office, or a hobby space. Two private balconies extend your living outdoors, offering panoramic views perfect for morning coffee or unwinding after a long day. Enjoy stylish flooring throughout, in-suite laundry, underground parking, a locker, and included heat, A/C, and internet for effortless living. Upper Vista elevates everyday life with resort inspired amenities: a fitness centre, yoga studio, theatre, party room, guest suites, and concierge service. Set on a quiet cul-de-sac surrounded by greenspace, just minutes from Niagara Falls, top dining, shopping, wineries, and quick QEW access. A rare opportunity to enjoy luxury, convenience, and golf course living in one of Niagara's most desirable communities. *Please note some photos have been virtually staged*

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

Closing Costs

Mortgage Amount
$295,200
Land Transfer Taxes$4,010
Legal Fees (Est.)
$
Total cash required for closing$79,310

Total Monthly Obligation

$2,829/mo
Mortgage $1,488
Monthly Loss $2,438
Principal$392
Interest$1,097
Property Tax$455
Condo Fees$686
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
6.3%15
10-Year IRR
8.2%
Returns Index
8.9/ 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
$26,700/yr
NOI
$7,940/yr
Net Cash Flow
-$827/mo
Cash Margin
-37.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
26.7/ 100

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

Comparables

Properties near 7711 Green Vista Gate 312

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.