5100 Dorchester Road E 702, Niagara Falls

$550,000
5100 Dorchester Road E 702

$550,000

New
17d
Condo ApartmentApartment

5100 Dorchester Road E 702, Niagara Falls

Total Monthly Obligation $3,902

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1200-1399
DOM
17d
Score
16
Yield
6.5%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
10.0%
Property Type-Condo Apartment
MLS® Number-X13871170
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,650 (2026)
Maintenance-$1,179/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-212 - Morrison
Title-Residential Condo & Other

No agent assigned

1350 SQ. FEET ...WHAT A GORGEOUS VIEW... STUNNING...LAST FLOOR BEFORE PENTHOUSE.. UNIT 702, located at 5100 Dorchester Road in Niagara Falls, is a corner gem condo that offers everything a luxury unit can offer.. new hardwood flooring throughout, window blinds and beautiful quartz countertops, including new taps in the kitchen and bathroom.. This unit has an incredible view of the Niagara Area, enjoy your morning coffee on your private balcony and relax.. The primary bedroom is very spacious and features a walk in closet with built in shelving and an ensuite bathroom. Condominium amenities include an outdoor pool for your summer leisure time, 2 underground parking spaces for yourself and company, and storage locker for your personal possessions.. The common element fees include building insurance, building maintenance, cable TV, common area maintenance, landscaping and maintenance, HEAT, HYDRO, WATER, PARKING, LOCKER, PRIVATE GARBAGE AND SNOW REMOVAL. Almost 1400 sq. feet of beautiful living space awaits you... Must be seen to be appreciated,, Stunning view from every angle of this well kept unit.

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

Closing Costs

Mortgage Amount
$440,000
Land Transfer Taxes$7,475
Legal Fees (Est.)
$
Total cash required for closing$118,975

Total Monthly Obligation

$3,902/mo
Mortgage $2,219
Monthly Loss $3,318
Principal$584
Interest$1,635
Property Tax$304
Condo Fees$1,179
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
6.3%15
10-Year IRR
8.1%
Returns Index
8.9/ 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
$35,772/yr
NOI
$11,997/yr
Net Cash Flow
-$1,219/mo
Cash Margin
-40.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.6/ 100

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

Comparables

Properties near 5100 Dorchester Road E 702

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.