6767 Thorold Stone Road 97, Niagara Falls

$439,000
6767 Thorold Stone Road 97

$439,000

New
4d
Condo Townhouse2-Storey

6767 Thorold Stone Road 97, Niagara Falls

Total Monthly Obligation $2,662

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
4d
Score
20
Yield
6.0%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Townhouse
MLS® Number-X14093344
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,537 (2025)
Maintenance-$480/mo
Locker-None
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE NRC REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Possession-Flexible
Neighbourhood-206 - Stamford
Title-Residential Condo & Other

No agent assigned

Comfortable living, thoughtful updates and the convenience of condo ownership! Welcome to this immaculate, beautifully maintained 3-bedroom, 1.5-bath townhouse in the desirable Summerlea Acres community in Niagara Falls' north end. Owned and meticulously cared for by the same owner since 2013, this inviting home reflects true pride of ownership throughout. Whether you're a first-time buyer, looking to downsize or exploring an investment opportunity, this property offers a wonderful combination of space, functionality and value. The main floor features a bright kitchen with painted cabinetry, stainless steel appliances (2021) and a convenient pass-through to the dining area. Attractive wainscoting and decorative trim add character to the spacious dining and living rooms, while sliding patio doors lead to a private outdoor space complete with a gazebo, perfect for relaxing or entertaining. Upstairs, you'll find three bedrooms and a full bathroom, while the finished basement provides valuable additional living space, ideal for a family room, home office or recreation area. Important improvements include recently replaced windows, an electrical panel upgraded to breakers approximately three years ago, and a furnace and central air conditioning approximately four years old. The furnace, air conditioner and hot water tank are all owned, meaning no monthly equipment rental fees! Monthly condo fees of $480 include water, building insurance and exterior maintenance, including lawn care, snow removal, roof and windows. Conveniently located close to shopping, schools, parks, restaurants and highway access, this exceptionally well-cared-for home offers the space of a townhouse with the ease of condominium living. Move in, make it your own and enjoy!

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

Closing Costs

Mortgage Amount
$351,200
Land Transfer Taxes$5,255
Legal Fees (Est.)
$
Total cash required for closing$94,555

Total Monthly Obligation

$2,662/mo
Mortgage $1,771
Monthly Loss $2,196
Principal$466
Interest$1,305
Property Tax$211
Condo Fees$480
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.1%29
10-Year IRR
10.0%
Returns Index
15.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$26,520/yr
NOI
$13,171/yr
Net Cash Flow
-$673/mo
Cash Margin
-30.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
29.2/ 100

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

Comparables

Properties near 6767 Thorold Stone Road 97

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.