4072 Deroche Crescent, Lincoln

$969,900
4072 Deroche Crescent

$969,900

New
24d
Semi-Detached 2-Storey

4072 Deroche Crescent, Lincoln

Total Monthly Obligation $4,287

Beds
3
Baths
3
Park
2
Sqft
2000-2500
DOM
24d
Score
16
Yield
3.2%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Semi-Detached
MLS® Number-X13841242
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-32 × 94 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-New
Parking-3 - Attached
Basement-Finished
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. The Bungaloft Semi-Detached offers the perfect blend of low-maintenance living, timeless design, and functional space in a peaceful setting. This thoughtfully designed home features 2+1 bedrooms and 3 full bathroom, with primary suite, great room, kitchen, dining area, and laundry all conveniently located on the main floor for comfortable everyday living. The bright open-concept layout creates an inviting space for entertaining, while the upper-level loft and additional bedroom provide exceptional flexibility for overnight guests, a home office or hobby room.The exterior showcases timeless curb appeal with stone accents, quality exterior finishes, a welcoming covered front porch, and attached single-car garage. Built with quality craftsmanship and attention to detail, buyers also have the opportunity to personalize select finishes and create home that reflects their individual style. Enjoy the beauty of the Niagara Benchlands with a lifestyle surrounded by vineyards, scenic trails, conservation areas, and the charm of nearby communities including Beamsville, Jordan, Vineland, and Campden. Gavora Creek Landing provides the opportunity to personalize your space while enjoying a thoughtfully designed community in one of Lincoln's most desirable location. Buyers are encouraged to consult their accountant or lawyer regarding HST rebate eligibility on this purchase. Disclaimer: Renderings and images have been generated and enhanced using AI for illustrative purposes only. Actual home appearance, colours, finishes, and details may vary upon construction.

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

Closing Costs

Mortgage Amount
$775,920
Land Transfer Taxes$15,873
Legal Fees (Est.)
$
Total cash required for closing$211,353

Total Monthly Obligation

$4,287/mo
Mortgage $3,912
Monthly Loss $3,258
Principal$1,030
Interest$2,883
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.7%17
10-Year IRR
7.9%
Returns Index
9.8/ 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
-$1,947/mo
Cash Margin
-74.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.6/ 100

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

Comparables

Properties near 4072 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.