4090 John Charles Boulevard 107, Lincoln

$474,900
4090 John Charles Boulevard 107

$474,900

New
15d
Condo Apartment2-Storey

4090 John Charles Boulevard 107, Lincoln

Total Monthly Obligation $3,189

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
15d
Score
49
Yield
10.6%
Cash on Cash
13.2%
Cap Rate
7.4%
5Y IRR
26.3%
10Y IRR
23.7%
Property Type-Condo Apartment
MLS® Number-X13875038
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Condo Apartment
Age-16-30
Taxes-$3,823.67 (2026)
Maintenance-$754.61/mo
Locker-Exclusive
Parking-1 - Carport
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX GARDEN CITY REALTY INC, BROKERAGE
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Possession-30-59 days
Neighbourhood-980 - Lincoln-Jordan/Vineland
Title-Residential Condo & Other

No agent assigned

Welcome to this spacious 1,193 square-foot main-floor condo in Vineland's highly desirable Heritage Village, offering the perfect blend of comfort, convenience and carefree single-level living. This well-appointed suite within the meticulously maintained "Arbours" building features two generous bedrooms and two full bathrooms, making it ideal for retirees or professionals. The bright, open-concept living and dining area is filled with natural light and features a walk-out to an expanded, south-facing covered patio, perfect for morning coffee or relaxed outdoor enjoyment. Overlooking the living space is a large, practical kitchen complete with a breakfast nook, ample cabinetry, pantry, generous counter space and recently updated appliances, including a dishwasher (new in 2024) and a fridge (new in 2026). The primary bedroom retreat includes a spacious walk-in closet and a private ensuite bathroom with newly updated walk in shower (new in 2023), while the second bedroom serves as an ideal space for guests or a home office alongside a convenient adjacent bathroom. Excellent functionality is added by a large in-suite storage room equipped with a washer and dryer (both new in 2023). Residents enjoy the ultimate ease of main-floor access with no stairs or elevator required, along with a secure entrance, on-site mailboxes, covered parking, a private storage locker and ample visitor parking. Just around the corner, the exclusive Clubhouse offers a wealth of amenities, including an indoor heated saltwater pool, fitness room, games auditorium, library and a full calendar of social activities that foster a strong sense of community. Situated close to shopping, beautiful parks, everyday amenities and the region's award-winning wineries, this condo delivers an exceptional adult-friendly Niagara lifestyle.

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

Closing Costs

Mortgage Amount
$379,920
Land Transfer Taxes$5,973
Legal Fees (Est.)
$
Total cash required for closing$102,453

Total Monthly Obligation

$3,189/mo
Mortgage $1,916
Monthly Loss $2,685
Principal$504
Interest$1,412
Property Tax$319
Condo Fees$755
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
6.3%54
Cash-on-Cash
6.8%31
5-Year IRR
21.5%95
10-Year IRR
20.2%
Returns Index
61.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
49/ 100
Poor•Caution

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$50,232/yr
NOI
$29,930/yr
Net Cash Flow
$579/mo
Cash Margin
13.8%44
Cash Flow Index
44.1/ 100
Risk Profile
Weight: 20%
DSCR
1.3055
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
40.8/ 100

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

Comparables

Properties near 4090 John Charles Boulevard 107

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.