4852 Northgate Crescent, Lincoln

$899,999
4852 Northgate Crescent

$899,999

New
28d
Detached2-Storey

4852 Northgate Crescent, Lincoln

Total Monthly Obligation $4,621

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
28d
Score
16
Yield
4.2%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-X13829880
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-206.4 × 43.33 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$7,386.99 (2026)
Parking-4 - Built-In
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric, Natural Gas
Pool-Salt, Inground
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession--
Neighbourhood-982 - Beamsville
Title-Residential Freehold

No agent assigned

This is the kind of backyard people dream about but rarely find in an urban neighbourhood. Set on an incredible 205-foot-deeplot, this outdoor space was made for living and entertaining. Spend summer days in the heated 14 x 28 ft saltwater pool, relax in the covered pool house, host friends on the impressive 28 x 24 ft deck with privacy walls, or enjoy the permanent play structure and expansive lawn. There is room to swim, play, entertain, garden and unwind, without sacrificing valuable green space. Inside, the home offers generous and versatile living spaces. The kitchen features abundant cabinetry and prep space, making everyday meals and entertaining easy. A gas fireplace creates a warm and inviting main living area, while the mudroom off the garage entrance keeps shoes, coats and everyday gear neatly organized. Insulated garage doors add another thoughtful touch. The oversized bedrooms offer room to relax, work or create a private retreat. Downstairs, the finished basement expands the living space with a fireplace and built-in shelving. It is ideal for movie nights, a games room, home office, gym or guest space. Located in a welcoming, family-friendly Beamsville neighbourhood, within walking distance of everyday amenities and just five minutes from the QEW. This property delivers the best of both worlds. The convenience of living in town with an exceptional backyard that feels like your own private resort. - Seller is a Registrant

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

Closing Costs

Mortgage Amount
$719,999
Land Transfer Taxes$14,475
Legal Fees (Est.)
$
Total cash required for closing$195,975

Total Monthly Obligation

$4,621/mo
Mortgage $3,630
Monthly Loss $3,666
Principal$955
Interest$2,675
Property Tax$616
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
6.9%18
10-Year IRR
8.2%
Returns Index
10.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$37,680/yr
NOI
$22,025/yr
Net Cash Flow
-$1,795/mo
Cash Margin
-57.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.6/ 100

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

Comparables

Properties near 4852 Northgate 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.