4090 JOHN CHARLES Boulevard 205, Lincoln

$524,900
4090 JOHN CHARLES Boulevard 205

$524,900

New
23d
Condo ApartmentApartment

4090 JOHN CHARLES Boulevard 205, Lincoln

Total Monthly Obligation $3,541

Beds
2
Baths
2
Park
1
Sqft
1400-1599
DOM
23d
Score
75
Yield
13.1%
Cash on Cash
24.0%
Cap Rate
9.7%
5Y IRR
35.4%
10Y IRR
31.9%
Property Type-Condo Apartment
MLS® Number-X13851468
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$4,441.96 (2026)
Maintenance-$854/mo
Locker-Exclusive
Parking-1 - Carport
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE NRC REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Living Room, Fireplace Insert, Natural Gas
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-980 - Lincoln-Jordan/Vineland
Title-Residential Condo & Other

No agent assigned

Enjoy over 1400 sq. ft. of generous living space in The Arbours, a two-storey condo building in Heritage Village's popular adult-friendly community. The spacious, open layout begins with a living room centered around a gas fireplace, with sliding doors leading to an expanded 27-foot-long balcony with retractable awning. The adjoining, formal dining room has its own sliding doors to the balcony, creating an easy flow for entertaining and outdoor enjoyment. California shutters throughout add a polished finishing touch. Abundant cabinetry and counter space make meal preparation easy in the kitchen that comes complete with all appliances and offers a versatile breakfast room that can be tailored to your needs - whether for casual dining, a home office or reading area. Down the hallway, the primary bedroom is expansive with space for your king bed and furniture with three-piece ensuite including double sinks and a walk-in closet fit for a queen. This closet features a custom design with built in shelving, multiple hanging areas and additional space for shoes and handbags, while a window brings in natural light. The second bedroom has built-in cabinetry with integrated closet, shelving and drawers plus California shutters. A four-piece bathroom with tub and shower completes the bedroom wing. The in-suite laundry room includes a newer washer and dryer, counter space for folding, cabinetry and practical storage for cleaning supplies and household essentials. This building offers an updated lobby, secure entrance, mailboxes, an elevator/ lift to the second floor plus a convenient side door entrance, covered parking, storage locker and ample visitor parking. Enjoy more of what living here has to offer with high-speed internet, cable television, water, exterior maintenance plus the exclusive Clubhouse with in-door pool, saunas, gym & social activities all included in your condo fee. Discover your new home in Heritage Village today!

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

Closing Costs

Mortgage Amount
$419,920
Land Transfer Taxes$6,973
Legal Fees (Est.)
$
Total cash required for closing$113,453

Total Monthly Obligation

$3,541/mo
Mortgage $2,117
Monthly Loss $2,984
Principal$557
Interest$1,560
Property Tax$370
Condo Fees$854
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
8.5%78
Cash-on-Cash
17.0%85
5-Year IRR
30.0%100
10-Year IRR
27.6%
Returns Index
89.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
75/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$68,508/yr
NOI
$44,567/yr
Net Cash Flow
$1,597/mo
Cash Margin
28.0%93
Cash Flow Index
93.0/ 100
Risk Profile
Weight: 20%
DSCR
1.7588
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
49.6/ 100

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

Comparables

Properties near 4090 JOHN CHARLES Boulevard 205

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.