194 Livingstone Street W, Barrie

$709,900
194 Livingstone Street W

$709,900

New
36d
Detached2-Storey

194 Livingstone Street W, Barrie

Total Monthly Obligation $3,723

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
36d
Score
19
Yield
5.2%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-S13795338
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-49.2 × 109.9 ft
Listed on site-Sep 17, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,816 (2026)
Parking-4 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-ONE PERCENT REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-Inground, Salt
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-West Bayfield
Title-Residential Freehold

No agent assigned

Welcome to 194 Livingstone st West! Located just minutes from all amenities and the waterfront. This 4 bedroom home features a backyard oasis, salt water pool area. The home opens up as you enter the high open foyer. The living/Dining combo are located to your left. The main floor is completed in a high end wood look laminate, which compliments the paint colors and window treatments very well. The kitchen is combined with the family room. This space walks right out to the large deck and backyard oasis. The kitchen is eat-in and features stainless appliances, a nice stone backsplash and a large stone sink. The adjoined family room and main floor are warmed with the gas fireplace. There is inside garage entry and a 2 piece powder room on the ground floor. Upstairs has 4 generous bedrooms. The Primary has duel closets. The primary ensuite bathroom features a soaker tub and a large separate shower. The basement is a large open space with tons of storage. There is an included water softener for water treatment and chlorine removal. The backyard oasis has a huge deck with privacy walls and a metal roof awning. The pool is a salt water system with very low maintenance. The pool heater and salt system are just 4 yrs new and in perfect shape. There is a custom shed and no grass in this low maintenance paradise! Location, Location, Location.

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

Closing Costs

Mortgage Amount
$567,920
Land Transfer Taxes$10,673
Legal Fees (Est.)
$
Total cash required for closing$154,153

Total Monthly Obligation

$3,723/mo
Mortgage $2,864
Monthly Loss $2,970
Principal$754
Interest$2,110
Property Tax$485
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.3%
Returns Index
17.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$36,720/yr
NOI
$22,732/yr
Net Cash Flow
-$969/mo
Cash Margin
-31.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.9/ 100

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

Comparables

Properties near 194 Livingstone Street W

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.