3839 Potter Heights, Niagara Falls

$865,000
3839 Potter Heights

$865,000

New
21d
Detached2-Storey

3839 Potter Heights, Niagara Falls

Total Monthly Obligation $4,357

Beds
4
Baths
4
Park
6
Sqft
2000-2500
DOM
21d
Score
18
Yield
4.7%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-X13857354
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-65 × 171.9 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,914 (2025)
Parking-8 - Attached
Basement-Finished
Heating-Heat Pump (Other)
Brokerage-REVEL Realty Inc., Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-negotiable
Neighbourhood-207 - Casey
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained, gorgeous property in Rolling Acres-one of Niagara Falls' most sought-after family neighbourhoods. Known for its quiet streets, mature trees and sprawling properties- this established community offers an exceptional setting close to excellent schools, parks, recreation, everyday amenities and convenient highway access. Set on an impressive 65 x 171-foot pie-shaped lot, this spacious 4-bedroom, 3.5-bathroom home features a timeless centre-hall layout with separate kitchen, dining, living and family rooms. A bright sunroom provides the perfect place to relax and leads to a deck overlooking the private, tree-lined backyard and heated swimming pool. The fully finished lower level adds even more living space, with a large recreation room designed for entertaining and a versatile bonus room ideal for a home office, gym, hobby room or creative space. Attached double car garage, massive driveway can park up to 6 cars. Lovingly cared for by its original owners, this wonderful home offers generous living space, an exceptional lot and endless potential for its next family to personalize and enjoy for years to come. This is one of those opportunities you wait and wait for and now its here!

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

Closing Costs

Mortgage Amount
$692,000
Land Transfer Taxes$13,775
Legal Fees (Est.)
$
Total cash required for closing$188,275

Total Monthly Obligation

$4,357/mo
Mortgage $3,489
Monthly Loss $3,439
Principal$918
Interest$2,571
Property Tax$493
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.1%29
10-Year IRR
9.9%
Returns Index
15.9/ 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
$40,968/yr
NOI
$26,457/yr
Net Cash Flow
-$1,284/mo
Cash Margin
-37.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.2/ 100

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

Comparables

Properties near 3839 Potter Heights

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.