3543 King Street, Lincoln

$1,785,000
3543 King Street

$1,785,000

Price Change
268d
Detached2-Storey

3543 King Street, Lincoln

Total Monthly Obligation $8,230

Beds
5
Baths
4
Park
2
Sqft
3000-3500
DOM
268d
Score
14
Yield
2.3%
Cash on Cash
-13.2%
Cap Rate
1.7%
5Y IRR
5.3%
10Y IRR
6.6%
Property Type-Detached
MLS® Number-X12735102
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-44.74 × 156 ft
Listed on site-Jan 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,855 (2025)
Parking-4 - Detached
Basement-Apartment, Walk-Up
Heating-Radiant (Gas)
Brokerage-REVEL Realty Inc., Brokerage
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Yes
Pool-Inground, Salt
Facing-East
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Sewer
Possession-60-89 days
Neighbourhood-983 - Escarpment
Title-Residential Freehold

No agent assigned

Ideal Niagara region location, in the midst of some of Niagara's best vineyards, epitomizes a luxury lifestyle replete with historical charm and modern, renovated elegance. Welcome to 3543 King Street, a fully upgraded character home with over 4300 sq.ft of finished living space situated among the reticent views of vineyards, and remodelled by a designer's inspired eye with the mission to create dazzling, magazine worthy living spaces in one of the most highly sought after townships in the Greater Horseshore Area. Featuring an exquisite chef's kitchen by Artcraft with authentic wood brick oven, butler's pantry and high end Miele appliances, spacious living and dining areas marry the charm of this home's iconic history with complimentary modern accents, imported design additions, and a cool factor that sets the tone for a true, contemporary vision. Outdoors, a fully landscaped and hardscaped resort like backyard flows seamlessly from newer detached garage and gym. Five bedrooms and renovated bathrooms/ensuites enable family capabilities, while lower level apartment quarters is perfect for in law or nanny suite. If reduced to a checklist, this luxury option emphatically highlights the best and the most unique characteristics conducive to warm, family gatherings and exceptional entertainment potential. With easy QEW access and proximity to local amenities and fruit farms, this beautiful home is confidently expecting its new owner.

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

Closing Costs

Mortgage Amount
$1,428,000
Land Transfer Taxes$32,175
Legal Fees (Est.)
$
Total cash required for closing$390,675

Total Monthly Obligation

$8,230/mo
Mortgage $7,200
Monthly Loss $6,335
Principal$1,895
Interest$5,305
Property Tax$655
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.0%0
5-Year IRR
3.1%6
10-Year IRR
5.2%
Returns Index
4.5/ 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
$41,652/yr
NOI
$25,132/yr
Net Cash Flow
-$5,106/mo
Cash Margin
-147.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.292
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.1/ 100

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

Comparables

Properties near 3543 King Street

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.