6381 Dunn Street 104, Niagara Falls

$390,000
6381 Dunn Street 104

$390,000

New
21d
Condo Apartment1 Storey/Apt

6381 Dunn Street 104, Niagara Falls

Total Monthly Obligation $2,706

Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
21d
Score
17
Yield
5.9%
Cash on Cash
-8.5%
Cap Rate
2.7%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Condo Apartment
MLS® Number-X13857594
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 2, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$2,343.51 (2026)
Maintenance-$737.5/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX ESCARPMENT GOLFI REALTY INC.
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-216 - Dorchester
Title-Residential Condo & Other

No agent assigned

Welcome to Cameo III convenient main-floor condo living in Niagara Falls! Located at 6381 Dunn street, this well-maintained 2-bedroom, 1-bathroom condominium offers nearly 1,000 sq. ft. of comfortable, functional living space in a small 8-unit building. The main-floor location means easy, stair-free access no elevators, no long hallways, and the convenience of being just steps from your designated parking space. Inside, you'll find a practical layout with a spacious combined living and dining area, two comfortable bedrooms, a bright kitchen with appliances included, and plenty of room to make the space your own. Cameo III is a quiet, low-density condominium building with secure entry, one exclusive parking space and visitor parking. The manageable layout and easy access make this an excellent option for first-time buyers, downsizers, retirees, or investors looking for an affordable Niagara Falls condo. Location is a major plus. Situated on a public transit route and close to shopping, restaurants, parks and the many amenities and attractions that make Niagara Falls such a popular destination. You'll enjoy convenient access to everyday essentials while being just minutes from the Fallsview district and Niagara Falls attractions. Whether you're looking to enter the Niagara Falls real estate market, downsize to low-maintenance condo living, or add an investment property to your portfolio, this is an opportunity worth seeing. Condo fee: $737.50/month, including common elements, building insurance, one parking space and water.

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

Closing Costs

Mortgage Amount
$312,000
Land Transfer Taxes$4,325
Legal Fees (Est.)
$
Total cash required for closing$83,825

Total Monthly Obligation

$2,706/mo
Mortgage $1,573
Monthly Loss $2,292
Principal$414
Interest$1,159
Property Tax$195
Condo Fees$738
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.8%0
5-Year IRR
5.2%11
10-Year IRR
7.2%
Returns Index
6.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$23,196/yr
NOI
$7,283/yr
Net Cash Flow
-$966/mo
Cash Margin
-50.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
27.5/ 100

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

Comparables

Properties near 6381 Dunn Street 104

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.