3507 Trillium Crescent, Fort Erie

$1,250,000
3507 Trillium Crescent

$1,250,000

New
21d
DetachedBungalow

3507 Trillium Crescent, Fort Erie

Total Monthly Obligation $6,246

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
21d
Score
14
Yield
2.2%
Cash on Cash
-15.8%
Cap Rate
1.2%
5Y IRR
3.3%
10Y IRR
5.2%
Property Type-Detached
MLS® Number-X13855206
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-48.52 × 180 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Taxes-$9,947 (2025)
Parking-4 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ONE PERCENT REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Hardboard, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-335 - Ridgeway
Title-Residential Freehold

No agent assigned

One of a kind desirable Lake Erie waterfront community in an upscale neighbourhood, this home is an absolute gem. Quiet area, breathtaking garden, over 180 feet in depth with many mature trees, a little forest of your own. Irregular lot shape on 0.403 acre provides a space for enjoyment. Over 100k spent in irrigation, lighting and landscaping. Established garden and impressive layout of flower beds are the dream and an inspiration. Covered deck, stone patio and walking to the open fire pit is a joyful experience. Open concept and close to 3000 sq. ft. finished living space with upgraded amenities, light fixtures and unobstructed layout is relaxing and comfortable. Large windows, skylight and glass doors allow for much light. Unobstructed garden view for an eye-catching scenery. Master on-suite with wardrobe closets on both side, 4 pc bathroom and view of the garden is the morning delight. In the basement large family room, 3 pc bathroom and a large bedroom is completed by the builder for additional living space. It is ideal for in-law suite. Extra large storage room suitable for many uses such a small hobby workshop or even to develop an additional bedroom if needed.This house is well taken care of and maintained with utmost attention. Nothing to do just move in and enjoy this incredible home.

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

Closing Costs

Mortgage Amount
$1,000,000
Land Transfer Taxes$21,475
Legal Fees (Est.)
$
Total cash required for closing$272,975

Total Monthly Obligation

$6,246/mo
Mortgage $5,042
Monthly Loss $4,919
Principal$1,327
Interest$3,715
Property Tax$829
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.8%7
Cash-on-Cash
-18.8%0
5-Year IRR
1.0%4
10-Year IRR
3.8%
Returns Index
2.8/ 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
$27,000/yr
NOI
$9,853/yr
Net Cash Flow
-$4,221/mo
Cash Margin
-187.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.161
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
14.6/ 100

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

Comparables

Properties near 3507 Trillium 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.