4229 Manson Lane, Lincoln

$989,500
4229 Manson Lane

$989,500

New
14d
Detached2-Storey

4229 Manson Lane, Lincoln

Total Monthly Obligation $4,978

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
14d
Score
14
Yield
2.8%
Cash on Cash
-12.9%
Cap Rate
1.8%
5Y IRR
5.5%
10Y IRR
6.8%
Property Type-Detached
MLS® Number-X13883864
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-45 × 159 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$7,343 (2025)
Parking-4 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Vacant. Immediate possession available
Neighbourhood-982 - Beamsville
Title-Residential Freehold

No agent assigned

Stunning 4-bedroom + den home in sought-after Campden Estates, nestled on a quiet cul-de-sac with no rear neighbours. Built in 2023, this modern home offers approximately 2,200 sq ft of above-grade living space with a bright open-concept layout, 9-ft ceilings, and upgraded flooring throughout. Gourmet kitchen with quartz countertops, stainless steel appliances, walk-in pantry, and a large island overlooking the living area with a gas fireplace. Spacious primary bedroom with a coffered ceiling, walk-in closet, and luxurious 5-piece ensuite with heated floors. Three additional bedrooms and a second full bathroom upstairs. Unfinished basement offers excellent potential. Close to vineyards, trails, and schools, with convenient access to the QEW. Vacant. Immediate possession available.

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

Closing Costs

Mortgage Amount
$791,600
Land Transfer Taxes$16,265
Legal Fees (Est.)
$
Total cash required for closing$215,665

Total Monthly Obligation

$4,978/mo
Mortgage $3,991
Monthly Loss $3,928
Principal$1,050
Interest$2,941
Property Tax$612
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.3%9
Cash-on-Cash
-16.4%0
5-Year IRR
2.8%6
10-Year IRR
5.1%
Returns Index
4.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$27,600/yr
NOI
$12,997/yr
Net Cash Flow
-$2,908/mo
Cash Margin
-126.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.272
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
16.9/ 100

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

Comparables

Properties near 4229 Manson Lane

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.