For Sale · Land

7333 MAJESTIC TRAIL, Niagara Falls (Brown)

7333 MAJESTIC TRAIL, Niagara Falls (Brown), ON L2H3V4

$280,000 total

—

Asset Class

Land

Size

—

Building class

B

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

96%

About this property

An exceptional opportunity to build your dream home in one of Niagara Falls' prestigious newer subdivisions! This single detached building lot is surrounded by quality custom-built homes, with much of the community already established. Ideally located close to excellent schools, a wide range of amenities, shopping and services, with convenient access to major highways. A fantastic location to bring your vision to life! (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$280K
Down payment30% · $84K
Interest rate6.25%
Amortization25 years
Occupancy96%
Expense growth2.5%

Monthly debt service

$1K

Projected NOI

$11K

Annual cash flow

$-4K

Cash-on-cash

-5.27%

DSCR

0.71

Going-in cap

3.96%

Figures are modelled from the listed price and asset class for illustration only. Verify all income, expenses, and financing terms independently before making an offer.

Area demographics

Trade area within 3 miles of the property.

Population

67,574

Households

25,100

Median income

$113,000

Median age

33.3

Daytime population

60,498

5-yr growth

5.4%

Modelled estimates for illustration until a licensed census data provider is connected.

Secure deal room

Confidential diligence documents for 7333 MAJESTIC TRAIL, Niagara Falls (Brown).

NDA required
  • Offering Memorandum

    PDF · 4.2 MB

  • Rent Roll & T-12

    XLSX · 820 KB

  • Environmental Phase I

    PDF · 6.7 MB

  • Site Survey & Plans

    PDF · 11.4 MB

  • Zoning Confirmation Letter

    PDF · 310 KB

Preview experience — the electronic NDA is illustrative and is not a binding agreement.