96 Garrison Village Drive, Niagara-on-the-Lake

$959,000
96 Garrison Village Drive

$959,000

New
7d
Att/Row/Townhouse2-Storey

96 Garrison Village Drive, Niagara-on-the-Lake

Total Monthly Obligation $4,846

Beds
4
Baths
4
Park
1
Sqft
1500-2000
DOM
7d
Score
17
Yield
4.6%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Att/Row/Townhouse
MLS® Number-X14093882
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-29.48 × 88.77 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$7,234.88 (2026)
Parking-2 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-101 - Town
Title-Residential Freehold

No agent assigned

**Discover a Different Way of Living in The Village!** Enjoy the charm of Niagara-on-the-Lake with everyday conveniences just a short stroll from your front door. Shops, restaurants, cafés, medical services and a farmers' market are all part of the welcoming Village lifestyle, with Old Town, wineries, golf courses and the Shaw Festival just minutes away. Offering approximately 1,954 sq. ft. above grade, this spacious FREEHOLD END-UNIT TOWNHOUSE delivers the comfort of a traditional home with the convenience of a walkable neighbourhood. Inside, you'll find soaring 10-foot ceilings, hardwood floors, a formal dining room, a welcoming living room with gas fireplace, a generously sized kitchen and convenient main-floor laundry.Upstairs, three bedrooms include a spacious primary suite with its own ensuite bath. The FINISHED BASEMENT adds exceptional flexibility with a fourth bedroom, full bathroom and additional living space ideal for guests, a home office, hobbies or a fitness area. Outside, a private courtyard offers a lovely spot for morning coffee or relaxed summer evenings, while the detached garage adds everyday practicality. With 3+1 bedrooms, 3.5 bathrooms and room to personalize, this is an opportunity to enjoy a generous home in one of Niagara-on-the-Lake's most appealing walkable communities. Discover the space, convenience and lifestyle waiting for you at 96 Garrison Village Drive.

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

Closing Costs

Mortgage Amount
$767,200
Land Transfer Taxes$15,655
Legal Fees (Est.)
$
Total cash required for closing$208,955

Total Monthly Obligation

$4,846/mo
Mortgage $3,868
Monthly Loss $3,828
Principal$1,018
Interest$2,850
Property Tax$603
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.7%27
10-Year IRR
9.6%
Returns Index
14.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$44,400/yr
NOI
$28,225/yr
Net Cash Flow
-$1,516/mo
Cash Margin
-41.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.7/ 100

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

Comparables

Properties near 96 Garrison Village Drive

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.