3 Player Drive, Barrie

$789,000
3 Player Drive

$789,000

New
35d
DetachedBungalow

3 Player Drive, Barrie

Total Monthly Obligation $3,981

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
35d
Score
18
Yield
4.5%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-S13800650
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-54.13 × 82.02 ft
Listed on site-Sep 18, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,077.56 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-East Bayfield
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained and thoughtfully updated 3-bedroom home, offering the perfect blend of comfort, style, and convenience. Featuring elegant hardwood floors installed in 2019 and brand-new windows throughout (2020), open concept kitchen, Fridge 2025, Dishwasher 2024, Heated garage with separate electric panel, the home is filled with natural light and ready for you to move in and enjoy. Ideally located within walking distance to a top-rated school, a scenic park, a modern community center, a public library, and an inviting pool plus quick access to public transit this property is a rare opportunity for families seeking both quality living and an unbeatable location.

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

Closing Costs

Mortgage Amount
$631,200
Land Transfer Taxes$12,255
Legal Fees (Est.)
$
Total cash required for closing$171,555

Total Monthly Obligation

$3,981/mo
Mortgage $3,183
Monthly Loss $3,143
Principal$837
Interest$2,345
Property Tax$423
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$35,316/yr
NOI
$22,207/yr
Net Cash Flow
-$1,332/mo
Cash Margin
-45.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.1/ 100

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

Comparables

Properties near 3 Player Drive

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.