No photos available
Investment signal

$725,000

4541 CRYSLER AVENUE

Beds

Baths

Sqft

Year

About this home

CB4 zoning. New roof 2026 Commercial building (1000 sqft). 2 commerical units, duplex with 2 entrances up and down, main floor is a 2 bedroom, approx. 1300 SqFt unit (for both floors) that had major renos at the end of 2021. Global University in Niagara, systems to have 10,000 students in Niagara Falls. Gross Rental Income $54,000. 3 Hydro Meters and 2 Gas meters Tenant pays utilities. (id:65958)

Subtype
Retail
MLS#
X12797284
Area
NIAGARA_FALLS_(DOWNTOWN)
Negative cash flow ~$1,433/mo at these assumptions

Cash on cash

-11.86%

Cap rate

3.52%

GRM

16.7

Break-even rent

$5,133

Financing

Down payment$145,000
Loan amount$580,000
Mortgage$3,558/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$332
Insurance$80
Maintenance$604
CapEx reserve$302
Vacancy loss$181

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 5% vacancy, 1%/yr maintenance, 0.5%/yr CapEx reserve, $80/mo insurance. Property tax estimated at 0.55%/yr where not provided. Talk to a mortgage broker before relying on these numbers.

Mortgage estimate

Estimated $3,558/mo at 5.49% with 20% down, 25-yr amortization.Estimate only — actual payment varies by qualification + insurance.

Listing brokerage

Listing brokerage on file

Listing data via CREA DDF®. Information is deemed reliable but not guaranteed accurate by CREA. Last updated Apr 16, 2026.

We use a single cookie to remember if you’ve dismissed this notice and a no-PII analytics ping. By using this site you consent. Privacy.