26 BEACHWALK Crescent, Fort Erie

$699,990
26 BEACHWALK Crescent

$699,990

New
2d
DetachedBungaloft

26 BEACHWALK Crescent, Fort Erie

Total Monthly Obligation $3,740

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
2d
Score
17
Yield
4.6%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X14102822
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-44.93 × 100.28 ft
Listed on site-Oct 21, 2026
Style-Bungaloft
Building Type-Detached
Age-0-5
Taxes-$6,500 (2026)
Parking-3.5 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Aluminum Siding, Concrete
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-337 - Crystal Beach
Title-Residential Freehold

No agent assigned

Welcome to beachside living in the beautiful BEACHWALK community built by Marz Homes. This open concept 1924sqft bungaloft boasts over 100k in exquisite upgrades. Featuring 3 beds, 2.5 baths, vaulted dining/living room with gas fireplace, stunning two-tone kitchen with extended uppers, SS appliances, quartz countertops, tile backsplash, large island, and a spacious pantry hidden by sleek pocket door. A second pocket door reveals the main floor laundry room with built-in sink and countertop which also includes access to the garage and unfinished basement. Large main floor primary bedroom offers a spa-like 4 piece ensuite and large walk-in closet. Up the oak stained staircase to the second floor reveals spacious loft overlooking dining/living room with upgraded railing. Down the hall you'll find the third bedroom with access to a stunning shared 4 piece bathroom with ensuite privileges. Quality craftsmanship and thought is evident in the stunning home.

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

Closing Costs

Mortgage Amount
$559,992
Land Transfer Taxes$10,475
Legal Fees (Est.)
$
Total cash required for closing$151,973

Total Monthly Obligation

$3,740/mo
Mortgage $2,824
Monthly Loss $2,997
Principal$743
Interest$2,081
Property Tax$542
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.4%1
5-Year IRR
7.5%21
10-Year IRR
8.7%
Returns Index
11.6/ 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
$32,508/yr
NOI
$18,257/yr
Net Cash Flow
-$1,302/mo
Cash Margin
-48.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
21.8/ 100

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

Comparables

Properties near 26 BEACHWALK Crescent

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.