5892 Murray Street, Niagara Falls

$549,000
5892 Murray Street

$549,000

New
18d
Detached2-Storey

5892 Murray Street, Niagara Falls

Total Monthly Obligation $2,907

Beds
3
Baths
3
Park
5
Sqft
1100-1500
DOM
18d
Score
22
Yield
5.8%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.9%
10Y IRR
14.9%
Property Type-Detached
MLS® Number-X13863732
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-60 × 150 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$3,805 (2025)
Parking-6 - Detached
Basement-Full, Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-REVEL Realty Inc., Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-216 - Dorchester
Title-Residential Freehold

No agent assigned

Welcome to this spacious detached 3-bedroom, 2.5-bathroom home situated in a desirable Niagara Falls location. Offering generous living space inside and out, this property is a great opportunity for families, first-time buyers, investors, or anyone looking for room to grow. One of the standout features is the bright and spacious sunroom, surrounded by large windows that fill the space with natural light and provide additional living space for relaxing or entertaining. The finished basement offers even more flexibility for a recreation room, family room, home office, gym, or additional living space. Step outside to an exceptionally large lot with no rear neighbours, offering privacy and plenty of room for children, pets, gardening, outdoor activities, or creating your own backyard retreat. The property also features a deck for outdoor dining and entertaining, a detached single-car garage providing secure parking and additional storage, and a separate storage shed. Located within walking distance of Niagara Falls and close to attractions, restaurants, entertainment, parks, and everyday amenities. With its 3 bedrooms, 2.5 bathrooms, bright sunroom, finished basement, large private backyard, deck, detached garage, and storage shed, this home offers an excellent combination of space, functionality, and location. Heat pump installed (2023), Furnace (2018), Roof (2010), Sunroom addition (2018) - Vacant home easy to show

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$2,907/mo
Mortgage $2,215
Monthly Loss $2,324
Principal$583
Interest$1,632
Property Tax$317
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.2%2
5-Year IRR
11.5%46
10-Year IRR
11.8%
Returns Index
24.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$31,872/yr
NOI
$20,380/yr
Net Cash Flow
-$516/mo
Cash Margin
-19.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
28.9/ 100

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

Comparables

Properties near 5892 Murray Street

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.