7711 Green Vista Gate 614, Niagara Falls

$415,000
7711 Green Vista Gate 614

$415,000

New
18d
Condo ApartmentApartment

7711 Green Vista Gate 614, Niagara Falls

Total Monthly Obligation $3,121

Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
18d
Score
16
Yield
5.5%
Cash on Cash
-13.8%
Cap Rate
1.6%
5Y IRR
4.9%
10Y IRR
6.3%
Property Type-Condo Apartment
MLS® Number-X13860376
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,611.01 (2026)
Maintenance-$779.18/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediately
Neighbourhood-220 - Oldfield
Title-Residential Condo & Other

No agent assigned

Picture-Perfect Golf Course Views From Every Angle! Rarely Offered Bright & Beautiful Corner Unit Nestled Beside Thundering Waters Golf Club, Surrounded By Lush Greenery And Mature Trees. This Sun-Filled 854 Sq Ft Suite Features 2 Split Bedrooms, 1 Full Bath, Floor-To-Ceiling Windows On Two Sides, 9-Ft Ceilings And An Open-Concept Layout With Quality Finishes Throughout. Every Window Frames A Beautiful View-From Lush Green Fairways And Trees In Summer To Spectacular Red And Golden Foliage In Fall, Creating A Stunning Four-Season Backdrop.Enjoy Two Spacious Balconies (Approx. 115 + 67 Sq Ft), Perfect For Morning Coffee, Relaxing Outdoors Or Taking In The Peaceful Golf Course And Treetop Views. The Modern Kitchen Features Quartz Countertops, Contemporary Cabinetry And Stainless Steel Appliances, Opening Seamlessly To The Bright Living And Dining Area.Enjoy Resort-Style Amenities Including 24-Hour Concierge, Fitness Centre, Yoga Studio, Indoor Pool, Sauna, Hot Tub, Party Room, Theatre Room, Guest Suite, Boardroom And Outdoor Terrace. Residents Also Enjoy Preferred Rates At Thundering Waters Golf Club.A Peaceful Resort-Like Setting Just Minutes From Niagara Falls, Clifton Hill, Shopping, Dining, Wineries, Niagara Parkway, Costco, US Border Crossings, Scenic Trails And The New Niagara Falls Hospital. Perfect For Both End Users And Investors!

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

Closing Costs

Mortgage Amount
$332,000
Land Transfer Taxes$4,775
Legal Fees (Est.)
$
Total cash required for closing$89,275

Total Monthly Obligation

$3,121/mo
Mortgage $1,674
Monthly Loss $2,680
Principal$441
Interest$1,233
Property Tax$468
Condo Fees$779
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.8%7
Cash-on-Cash
-18.8%0
5-Year IRR
1.5%4
10-Year IRR
4.6%
Returns Index
3.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$22,992/yr
NOI
$3,332/yr
Net Cash Flow
-$1,396/mo
Cash Margin
-72.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.171
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
23.9/ 100

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

Comparables

Properties near 7711 Green Vista Gate 614

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.