4050 Bush Crescent, Lincoln

$1,199,900
4050 Bush Crescent

$1,199,900

Price Change
28d
Detached2-Storey

4050 Bush Crescent, Lincoln

Total Monthly Obligation $5,954

Beds
5
Baths
4
Park
4
Sqft
2500-3000
DOM
28d
Score
18
Yield
4.8%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-X13828156
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-50.2 × 114.52 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$8,867.55 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE NRC REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-Inground
Facing-West
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-FLEXIBLE
Neighbourhood-982 - Beamsville
Title-Residential Freehold

No agent assigned

4050 Bush Crescent was originally built in 2013 and in 2023 underwent an extensive redesign and completely renovated main floor living area for both entertaining and family living. Featuring engineered hardwood flooring throughout, stained stairs with iron and wood railings and custom built-in hallway closets and storage. The open concept great room with gas fireplace overlooks a chef inspired kitchen custom built by Artcraft Kitchens. This modern designed kitchen is truly the masterpiece of this home featuring an abundance of quality materials, fixtures and premium appliances. The centre island is a spectacular 48"x 144" additional upper and lower cabinetry continues on the perimeter of the kitchen area. The list of features are : Quartz counters, prep sink, bar sink, JennAir Fridge, Countertop Induction Stove, Built-in Oven and Microwave, Dishwasher (in island), Built-in under counter Dishwasher, Built-in under counter Fridge Drawers, Under counter Ice Maker, Built-in exhaust hood. Next to the kitchen is a buffet serving area with upper and lower quartz cabinetry as well as a walk-in pantry with sink in quartz countertops, freezer and wine fridge. These two rooms flow seamlessly to the spacious open dining area. Upstairs has engineered hardwood flooring throughout 4 bedrooms, 2 bathrooms and laundry room ( ceramic flooring ). The primary bedroom features a 5 piece ensuite bathroom and a walk-in closet. The fully finished basement features a recreation room with electric fireplace, bedroom/office, exercise room, hobby/study area and a 3 piece bath. Next step outside to your back yard resort featuring a 20' x 14' cathedral ceiling covered deck, heated kidney shaped pool with waterfall, hot tub and additional patio BBQ area. If you are searching for the ideal family and entertainment lifestyle then you must book an appointment to view this home.

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

Closing Costs

Mortgage Amount
$959,920
Land Transfer Taxes$20,473
Legal Fees (Est.)
$
Total cash required for closing$261,953

Total Monthly Obligation

$5,954/mo
Mortgage $4,840
Monthly Loss $4,680
Principal$1,274
Interest$3,566
Property Tax$739
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.6%33
10-Year IRR
10.3%
Returns Index
17.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$57,600/yr
NOI
$38,472/yr
Net Cash Flow
-$1,634/mo
Cash Margin
-34.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
17.3/ 100

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

Comparables

Properties near 4050 Bush 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.