4624 JEPSON Street, Niagara Falls

$345,800
4624 JEPSON Street

$345,800

New
21d
Detached2-Storey

4624 JEPSON Street, Niagara Falls

Total Monthly Obligation $1,964

HausQ Valuation Report
Beds
3
Baths
1
Park
6
Sqft
1100-1500
DOM
21d
Score
59
Yield
9.5%
Cash on Cash
16.3%
Cap Rate
8.1%
5Y IRR
28.9%
10Y IRR
25.9%
Property Type-Detached
MLS® Number-X13853548
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-40 × 100 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$2,328 (2025)
Parking-8 - Detached
Basement-Partial Basement, Unfinished, Half
Heating-Forced Air (Gas)
Brokerage-Century 21 Heritage House LTD
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-210 - Downtown
Title-Residential Freehold

No agent assigned

VERY CLOSE TO THE FALLS! LOWEST PRICED HOUSE FOR SALE IN NIAGARA FALLS RIGHT NOW WITH A 2 CAR GARAGE & LARGE LOT LIKE THIS LOT! GARAGE HAS HYDRO CAN MAKE 2ND HOUSE IN GARAGE. SELLER PRICED UNDER MARKET FOR FAST SALE. GREAT INVESTMENT PROPERTY ACT FAST! "OPPORTUNITIES DO NOT LAST"

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

Closing Costs

Mortgage Amount
$276,640
Land Transfer Taxes$3,662
Legal Fees (Est.)
$
Total cash required for closing$74,322

Total Monthly Obligation

$1,964/mo
Mortgage $1,395
Monthly Loss $1,597
Principal$367
Interest$1,028
Property Tax$194
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.6%57
Cash-on-Cash
8.0%38
5-Year IRR
22.3%96
10-Year IRR
20.7%
Returns Index
64.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
59/ 100
Fair•Hold / Negotiate

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$32,772/yr
NOI
$22,667/yr
Net Cash Flow
$494/mo
Cash Margin
18.1%65
Cash Flow Index
65.0/ 100
Risk Profile
Weight: 20%
DSCR
1.3560
LTV Ratio
80.0%18
Vacancy Buffer
4.8 mo80
Risk Index
53.0/ 100

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

Comparables

Properties near 4624 JEPSON Street

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.