54 Koda Street 410, Barrie

$550,000
54 Koda Street 410

$550,000

New
37d
Condo ApartmentApartment

54 Koda Street 410, Barrie

Total Monthly Obligation $3,484

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
37d
Score
17
Yield
5.5%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Condo Apartment
MLS® Number-S13789692
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$4,960.16 (2026)
Maintenance-$651.84/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-FARIS TEAM REAL ESTATE BROKERAGE
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Vinyl Siding, Stone
Possession-Flexible
Neighbourhood-Rural Barrie Southwest
Title-Residential Condo & Other

No agent assigned

Top 5 Reasons You Will Love This Condo: 1) Step inside this beautifully updated condo and be welcomed by stylish open-concept living, where gleaming hardwood floors, quartz countertops, and contemporary finishes create a space that feels both elegant and inviting 2) At the heart of the condo, the kitchen is designed to impress with quartz counters, a chic backsplash, under-cabinet lighting, stainless-steel appliances, and smart technology, including a fridge and oven that make entertaining effortless 3) Unwind in the spacious primary bedroom, thoughtfully appointed with double closets and a luxurious ensuite featuring a step-in shower and quartz countertops 4) The second bedroom offers versatility and comfort with its generous size and walk-in closet, which is perfect for overnight guests, a dedicated home office, or extra storage 5) Rounding out this incredible unit are two parking spaces, one surface level and one underground, with a dedicated EV outlet, along with one of the largest storage units in the building, double the depth for all your seasonal or bulky items, all just minutes from Highway 400, shopping, and daily conveniences. 1,163 above grade sq.ft.

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

Closing Costs

Mortgage Amount
$440,000
Land Transfer Taxes$7,475
Legal Fees (Est.)
$
Total cash required for closing$118,975

Total Monthly Obligation

$3,484/mo
Mortgage $2,219
Monthly Loss $2,900
Principal$584
Interest$1,635
Property Tax$413
Condo Fees$652
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.5%0
5-Year IRR
6.1%14
10-Year IRR
7.8%
Returns Index
8.4/ 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
$30,000/yr
NOI
$11,818/yr
Net Cash Flow
-$1,234/mo
Cash Margin
-49.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
22.5/ 100

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

Comparables

Properties near 54 Koda Street 410

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.