4070 Deroche Crescent, Lincoln

$999,900
4070 Deroche Crescent

$999,900

New
17d
Semi-Detached 2-Storey

4070 Deroche Crescent, Lincoln

Total Monthly Obligation $4,408

Beds
3
Baths
3
Park
2
Sqft
2000-2500
DOM
17d
Score
16
Yield
3.1%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Semi-Detached
MLS® Number-X13869304
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-42 × 94 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-New
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE NRC REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-982 - Beamsville
Title-Residential Freehold

No agent assigned

Welcome to Gavora Creek Landing, a thoughtfully planned new community nestled in the heart of Campden, Ontario's beautiful wine country. This 2,041 sq. ft. Semi-Detached Bungaloft is situated on a desirable corner lot, offering a slightly larger homesite and an enhanced sense of space within the community. Thoughtfully designed for comfortable everyday living, this home features 2 bedrooms and 2 full bathrooms, with the primary suite, great room, kitchen, dining area, and laundry conveniently located on the main floor. The bright, open-concept layout is ideal for everyday living and entertaining, while the upper-level loft and additional bedroom offer flexibility for guests, a home office, hobby space, or multi-generational living. The spacious lower level offers potential for future living space, with room for an additional bedroom, bathroom, recreation area, and storage.Timeless exterior details include stone accents, quality finishes, a covered front porch, and an attached single-car garage. Its corner-lot setting, larger homesite, and 2,041 sq. ft. design give this home additional space and presence while maintaining the cohesive character of Gavora Creek Landing. Buyers also have the opportunity to personalize select finishes. Enjoy Niagara Benchlands living surrounded by vineyards, scenic trails, conservation areas, and the nearby communities of Campden, Vineland, Jordan, and Beamsville. Buyers are encouraged to consult their accountant or lawyer regarding HST rebate eligibility. Renderings/images may be AI generated or enhanced for illustration only. Actual colours, finishes and details may vary.

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

Closing Costs

Mortgage Amount
$799,920
Land Transfer Taxes$16,473
Legal Fees (Est.)
$
Total cash required for closing$217,953

Total Monthly Obligation

$4,408/mo
Mortgage $4,033
Monthly Loss $3,347
Principal$1,061
Interest$2,972
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.4%16
10-Year IRR
7.7%
Returns Index
9.3/ 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
$31,200/yr
NOI
$23,580/yr
Net Cash Flow
-$2,068/mo
Cash Margin
-79.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.1/ 100

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

Comparables

Properties near 4070 Deroche 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.