140 Dunlop Street E 407, Barrie

$487,000
140 Dunlop Street E 407

$487,000

New
56d
Condo ApartmentApartment

140 Dunlop Street E 407, Barrie

Total Monthly Obligation $3,889

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
56d
Score
15
Yield
6.5%
Cash on Cash
-12.1%
Cap Rate
2.0%
5Y IRR
6.1%
10Y IRR
7.3%
Property Type-Condo Apartment
MLS® Number-S13722828
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Aug 28, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,404 (2026)
Maintenance-$1,357.93/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Brick
Roof-Flat
Possession-Flexible
Neighbourhood-Lakeshore
Title-Residential Condo & Other

No agent assigned

Welcome to Bayshore Landing in Barrie. Spacious 2-bedroom, 2-bathroom 1,100 Sq Ft Renaissance front suite with panoramic views of Kempenfelt Bay, and gorgeous sunrises. Spacious living room with separate dining room and kitchen overlooking the dining area. A fresh kitchen with white cabinetry and stainless-steel appliances, layout provides ample counter space and storage, pot drawers and custom overhead cabinets, quartz counters and double sink. Full 4-piece ensuite, and second main upgraded bath with walk-in shower. Second bedroom is perfect for guests or home office. Cozy fireplace in living room, plus in suite laundry with front load machines. Finishes include flooring throughout - no carpet, loads of storage, trim and doors have been updated. Fantastic facilities include indoor pool, hot tub, sauna, exercise room, party room, games room & many social activities, there is always something special happening. On site management, superintendent, dual elevators & visitor parking. One premium parking space and locker included. Fees include heat, hydro, water, parking, and use of the common elements. Conveniently located within walking distance to downtown, beach, marina, walking/bike trails & Go Station. Steps to the beach, restaurants, shopping and many festivals and activities. Centrally located close to everything.

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

Closing Costs

Mortgage Amount
$389,600
Land Transfer Taxes$6,215
Legal Fees (Est.)
$
Total cash required for closing$105,115

Total Monthly Obligation

$3,889/mo
Mortgage $1,964
Monthly Loss $3,372
Principal$517
Interest$1,447
Property Tax$367
Condo Fees$1,358
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.1%8
Cash-on-Cash
-17.2%0
5-Year IRR
2.8%6
10-Year IRR
5.6%
Returns Index
4.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$31,872/yr
NOI
$5,586/yr
Net Cash Flow
-$1,499/mo
Cash Margin
-56.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.242
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
19.9/ 100

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

Comparables

Properties near 140 Dunlop Street E 407

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.