7673 Green Vista Gate 140, Niagara Falls

$739,900
7673 Green Vista Gate 140

$739,900

New
20d
Att/Row/TownhouseBungalow

7673 Green Vista Gate 140, Niagara Falls

Total Monthly Obligation $3,823

HausQ Valuation Report
Beds
2
Baths
3
Park
2
Sqft
1100-1500
DOM
20d
Score
17
Yield
4.2%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Att/Row/Townhouse
MLS® Number-X13858620
Beds-2
Bathrooms-3
Size-1100-1500 sqft
Lot Size-27.89 × 91.35 ft
Listed on site-Oct 3, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,561.46 (2026)
Parking-4 - Attached
Basement-Walk-Out, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-30
Neighbourhood-220 - Oldfield
Title-Residential Freehold

No agent assigned

Don't miss this rare opportunity to own a beautifully designed freehold townhouse nestled within the prestigious Thundering Waters Golf Club in Niagara Falls. This home offers a bright, open-concept layout with a refined cottage aesthetic. The spacious interior features dramatic cathedral ceilings, 2 large bedrooms (1 on main floor + 1 in lower level), and 2.5 bathrooms. Parking is a breeze with a 2-car garage and 2 additional driveway spaces. Boasting a walkout basement and premium golf course backing, this property delivers the perfect blend of luxury lifestyle and excellent investment potential!

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

Closing Costs

Mortgage Amount
$591,920
Land Transfer Taxes$11,273
Legal Fees (Est.)
$
Total cash required for closing$160,753

Total Monthly Obligation

$3,823/mo
Mortgage $2,985
Monthly Loss $3,038
Principal$785
Interest$2,199
Property Tax$463
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.2%
Returns Index
10.1/ 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
$31,128/yr
NOI
$17,954/yr
Net Cash Flow
-$1,488/mo
Cash Margin
-57.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.2/ 100

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

Comparables

Properties near 7673 Green Vista Gate 140

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.