54 Koda Street 217, Barrie

$598,800
54 Koda Street 217

$598,800

New
45d
Condo ApartmentApartment

54 Koda Street 217, Barrie

Total Monthly Obligation $3,793

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
1400-1599
DOM
45d
Score
15
Yield
3.9%
Cash on Cash
-15.1%
Cap Rate
1.3%
5Y IRR
3.8%
10Y IRR
5.6%
Property Type-Condo Apartment
MLS® Number-S13759420
Bed+Den-3+1
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Sep 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,520 (2025)
Maintenance-$718/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-Royal LePage Security Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Brick, Vinyl Siding
Possession-FLEXIBLE
Neighbourhood-Rural Barrie Southwest
Title-Residential Condo & Other

No agent assigned

Welcome to 54 Koda St #217! This bright and spacious corner unit offers a perfect blend of modern style, comfort, and functionality. Featuring 2 generously sized bedrooms, a versatile den ideal for a home office or additional living space, and 2 well-appointed bathrooms, this home is designed to suit a variety of lifestyles. The open-concept living area is filled with natural light and provides an inviting space for relaxing or entertaining. A separate dining area offers the perfect setting for family meals and gatherings. The spacious primary bedroom provides a peaceful retreat, while the second bedroom offers plenty of room for family, guests, or a home office. Enjoy the added convenience of a BBQ hookup, perfect for outdoor dining and entertaining. Ideally situated close to Highway 400, this location provides easy access to Barrie's many amenities, including shopping, restaurants, parks, schools, and more. A wonderful opportunity to enjoy comfortable, modern living in a convenient Barrie location!

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

Closing Costs

Mortgage Amount
$479,040
Land Transfer Taxes$8,451
Legal Fees (Est.)
$
Total cash required for closing$129,711

Total Monthly Obligation

$3,793/mo
Mortgage $2,415
Monthly Loss $3,158
Principal$636
Interest$1,780
Property Tax$460
Condo Fees$718
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.8%7
Cash-on-Cash
-19.0%0
5-Year IRR
1.1%4
10-Year IRR
4.1%
Returns Index
2.9/ 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
$23,400/yr
NOI
$4,524/yr
Net Cash Flow
-$2,038/mo
Cash Margin
-104.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.161
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
20.3/ 100

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

Comparables

Properties near 54 Koda Street 217

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.