300 Essa Road #304, Barrie

$519,900
300 Essa Road #304

$519,900

New
72d
Condo ApartmentApartment

300 Essa Road #304, Barrie

Total Monthly Obligation $3,200

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
1000-1199
DOM
72d
Score
17
Yield
5.5%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-S13668992
Bed+Den-3+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Aug 12, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$4,446.53 (2026)
Maintenance-$532.18/mo
Locker-Exclusive
Parking-1 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stone, Stucco (Plaster)
Roof-Flat
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-400 West
Title-Residential Condo & Other

No agent assigned

Barrie Condo Corner presents - Bright, spacious and inviting 2+Den condo with a large private balcony and peaceful tree-lined views from every room. The open-concept layout in The Gallery Condominium complex offers a comfortable, functional space with plenty of natural light throughout. The kitchen features granite countertops, a tiled backsplash and ample workspace, opening seamlessly to the living and dining areas. Enjoy carpet-free living with laminate flooring throughout, as well a in-suite laundry with full size appliances. The generous den provides excellent flexibility for a home office, guest space or additional living area. Step outside to your private balcony where BBQs are permitted, making it the perfect spot to relax, entertain and enjoy the view. Residents have access to the community rooftop with breathtaking panoramic views of Barrie and private hiking trails right in the community. Walking distance to Zehrs, Tim Hortons and neighbourhood plazas. Short drive to Shopper Drug Mart, various shops and restaurants Barrie's waterfront and the 400.

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

Closing Costs

Mortgage Amount
$415,920
Land Transfer Taxes$6,873
Legal Fees (Est.)
$
Total cash required for closing$112,353

Total Monthly Obligation

$3,200/mo
Mortgage $2,097
Monthly Loss $2,648
Principal$552
Interest$1,545
Property Tax$371
Condo Fees$532
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.9%18
10-Year IRR
8.4%
Returns Index
10.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$28,524/yr
NOI
$12,439/yr
Net Cash Flow
-$1,061/mo
Cash Margin
-44.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
24.4/ 100

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

Comparables

Properties near 300 Essa Road #304

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.