5196 ELM Street, Lincoln

$1,199,000
5196 ELM Street

$1,199,000

New
42d
DetachedBungalow

5196 ELM Street, Lincoln

Total Monthly Obligation $5,608

Beds
5
Baths
2
Park
4
Sqft
700-1100
DOM
42d
Score
15
Yield
2.8%
Cash on Cash
-11.0%
Cap Rate
2.2%
5Y IRR
6.9%
10Y IRR
7.9%
Property Type-Detached
MLS® Number-X13773824
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-79.99 × 99 ft
Listed on site-Sep 11, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,758.17 (2026)
Parking-6 - Detached
Basement-Finished, Full, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS COMPLETE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Inground
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-981 - Lincoln Lake
Title-Residential Freehold

No agent assigned

Welcome to 5196 Elm St in Beamsville! This extensively renovated home offers the space, flexibility and backyard lifestyle that growing families have been looking for. With 3+2 bedrooms and 2 bathrooms, there is room for everyone, plus plenty of flexibility for guests, older children or extended family. A separate entrance creates great potential for in-law living or a private space for a growing family. And then there's the backyard! Your own private summer escape featuring an in-ground pool, pool house with change room, outdoor BBQ area and fire pit. Whether you're hosting friends, spending summer afternoons by the pool or enjoying a quiet evening around the fire, this backyard is made for making memories. The new detached double-car garage adds even more value, complete with loft space above that could be used for a home gym, office, studio, storage or whatever your family needs. Thoughtfully renovated and packed with features that make everyday living easier and entertaining a whole lot more fun, this is a home with room to grow and plenty to love. Come see why 5196 Elm St might be the one you've been waiting for!

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,608/mo
Mortgage $4,836
Monthly Loss $4,335
Principal$1,273
Interest$3,564
Property Tax$397
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.3%0
5-Year IRR
4.3%9
10-Year IRR
6.2%
Returns Index
5.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$33,780/yr
NOI
$21,144/yr
Net Cash Flow
-$3,074/mo
Cash Margin
-109.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
15.9/ 100

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

Comparables

Properties near 5196 ELM Street

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.