33 COLONEL LYALL Street, St. Catharines

$500,000
33 COLONEL LYALL Street

$500,000

New
9d
Att/Row/Townhouse2-Storey

33 COLONEL LYALL Street, St. Catharines

Total Monthly Obligation $2,772

HausQ Valuation Report
Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
9d
Score
23
Yield
6.3%
Cash on Cash
1.6%
Cap Rate
4.9%
5Y IRR
16.8%
10Y IRR
15.6%
Property Type-Att/Row/Townhouse
MLS® Number-X14034396
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-25.1 × 100 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$4,557 (2025)
Parking-1 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Family Room
Pool-None
Facing-East
Exterior-Metal/Steel Siding, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-455 - Secord Woods
Title-Residential Freehold

No agent assigned

Welcome to 33 Colonel Lyall Street! This spacious end-unit townhome offers a fantastic layout, plenty of space and is ready for immediate occupancy. The bright, open-concept main floor features hardwood flooring and an upgraded kitchen with quartz countertops, breakfast bar, undermount sink and pantry cabinetry. Upstairs you'll find 3 generous bedrooms, including a spacious primary suite with walk-in closet and spa-inspired ensuite, plus the convenience of second-floor laundry. The finished basement provides even more living space with a rec room, additional bedroom and 3-piece bathroom-perfect for guests, teens or extended family. Additional features include an attached garage, gas BBQ line and plenty of storage. Ideally located close to the Welland Canal, walking and cycling trails, parks and amenities. Move-in ready and priced to sell!

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

Closing Costs

Mortgage Amount
$400,000
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,975

Total Monthly Obligation

$2,772/mo
Mortgage $2,017
Monthly Loss $2,241
Principal$531
Interest$1,486
Property Tax$380
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.5%3
5-Year IRR
12.2%51
10-Year IRR
12.4%
Returns Index
26.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$31,596/yr
NOI
$19,379/yr
Net Cash Flow
-$402/mo
Cash Margin
-15.3%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
30.4/ 100

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

Comparables

Properties near 33 COLONEL LYALL 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.