3 Hillside Drive, Niagara-on-the-Lake

$799,500
3 Hillside Drive

$799,500

New
5d
Condo TownhouseBungalow

3 Hillside Drive, Niagara-on-the-Lake

Total Monthly Obligation $3,885

Bed+Den
3+1
Baths
3
Park
2
Sqft
1200-1399
DOM
5d
Score
16
Yield
3.4%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Condo Townhouse
MLS® Number-X14099116
Bed+Den-3+1
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 18, 2026
Style-Bungalow
Building Type-Condo Townhouse
Age-11-15
Taxes-$2,284.6 (2026)
Maintenance-$270.02/mo
Locker-None
Parking-3 - Attached
Basement-Full, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Stone
Possession-FLEX
Neighbourhood-105 - St. Davids
Title-Residential Condo & Other

No agent assigned

FANTASTIC BUNGALOW TOWNHOME WITH A FULL WALKOUT BASEMENT AND BEAUTIFUL TREE-LINED VIEWS! Tucked away in the heart of sought-after St. Davids, this hidden gem offers the perfect combination of comfort, style, location, and incredible value! Featuring two spacious bedrooms and two full bathrooms on the main floor, plus an additional bedroom and full bathroom in the beautifully finished walkout basement, there's plenty of room for family, guests, and entertaining! The stunning lower-level recreation room offers an incredible additional living space with direct access to a beautiful interlock patio overlooking a peaceful, private, tree-lined setting. Prefer to relax upstairs? Step out onto your raised deck and enjoy gorgeous views surrounded by nature! With an attached JUMBO garage, incredible curb appeal, and a fantastic layout designed for easy everyday living, this home checks all the boxes! Perfectly situated just minutes from historic Niagara-on-the-Lake, Niagara Falls, world-class wineries, golf courses, restaurants, and everything this incredible region has to offer! Whether you're downsizing, looking for a low-maintenance lifestyle, or simply searching for a beautiful home with plenty of space, this one is an absolute must-see! A RARE FIND IN AN AMAZING LOCATION AND PRICED TO SELL! STOP LOOKING AND START PACKING!

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

Closing Costs

Mortgage Amount
$639,600
Land Transfer Taxes$12,465
Legal Fees (Est.)
$
Total cash required for closing$173,865

Total Monthly Obligation

$3,885/mo
Mortgage $3,225
Monthly Loss $3,037
Principal$849
Interest$2,376
Property Tax$190
Condo Fees$270
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.5%13
10-Year IRR
7.1%
Returns Index
7.6/ 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
$27,288/yr
NOI
$16,634/yr
Net Cash Flow
-$1,839/mo
Cash Margin
-80.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.7/ 100

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

Comparables

Properties near 3 Hillside 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.