2862 Dorchester Road, Niagara Falls

$549,000
2862 Dorchester Road

$549,000

New
4d
DetachedBungalow

2862 Dorchester Road, Niagara Falls

Total Monthly Obligation $2,896

HausQ Valuation Report
Beds
3
Baths
2
Park
5
Sqft
700-1100
DOM
4d
Score
20
Yield
5.1%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-X14094088
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-50 × 150 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,673 (2025)
Parking-6 - Detached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE NRC REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immediately
Neighbourhood-206 - Stamford
Title-Residential Freehold

No agent assigned

Vendor financing available**...6% rate with 20% down ( subject to approval) captivating brick bungalow offers a modern and inviting living experience. With its updated kitchen featuring sleek countertops and ample storage space, it's the perfect place to entertain friends and family. The main floor boasts two bedrooms and a four-piece bathroom, while the lower level primary suite offers a custom walk-through closet to the ensuite bath.One of the standout features of this property is the sliding doors that lead to an outdoor wooden deck overlooking a spacious 50X150-foot property. Imagine hosting gatherings or simply enjoying a peaceful morning coffee in the serenity of your own outdoor space surrounded by mature trees. For those who love to entertain, the detached garage is a true gem, capable of being transformed into the ultimate outdoor living area.

$
$
%
%
$
$
$
(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

$2,896/mo
Mortgage $2,215
Monthly Loss $2,313
Principal$583
Interest$1,632
Property Tax$306
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.4%31
10-Year IRR
10.2%
Returns Index
16.9/ 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
$28,188/yr
NOI
$17,196/yr
Net Cash Flow
-$781/mo
Cash Margin
-33.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
27.6/ 100

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

Comparables

Properties near 2862 Dorchester Road

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.