22 Baycrest Drive, Barrie

$1,699,000
22 Baycrest Drive

$1,699,000

New
31d
DetachedBungalow-Raised

22 Baycrest Drive, Barrie

Total Monthly Obligation $7,679

Beds
4
Baths
3
Park
6
Sqft
1500-2000
DOM
31d
Score
14
Yield
2.3%
Cash on Cash
-12.9%
Cap Rate
1.8%
5Y IRR
5.5%
10Y IRR
6.8%
Property Type-Detached
MLS® Number-S13813438
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-103.91 × 275.64 ft
Listed on site-Sep 22, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$5,410.47 (2026)
Parking-20 - Attached
Basement-Finished with Walk-Out, Separate Entrance, Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-CV Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-TBD
Neighbourhood-North Shore
Title-Residential Freehold

No agent assigned

A rare North Shore opportunity where an unbeatable location, waterfront lifestyle, and exciting future potential come together! Set on a rare DOUBLE LOT with TWO road frontages, with a remarkable 25' x 30' heated and insulated shop with 14-foot ceilings, in-floor heating, hydro, gas fireplace, and hoist -- a dream setup for car enthusiasts, hobbyists, entrepreneurs, or home-based businesses. Beautifully updated throughout, the home features open-concept living, oak flooring, a chef-inspired kitchen, a stunning primary retreat addition (2018) with private balcony, lake views & gas fireplace. The finished walkout basement with separate entrance offers incredible flexibility for multigenerational living, extended family, guests, or future income potential. Whether you're seeking a turn-key family home, room for your passions, or a strategic investment in one of Barrie's most desirable neighbourhoods, opportunities like this are exceptionally rare! Just steps from Kempenfelt Bay, the North Shore Trail, beaches, parks, and downtown, this is an opportunity that's becoming increasingly difficult to find. Bonus Generator, parking for 20+ vehicles, additional 16' x 40' Shelter Logic, there are too many great features to list! With potential severance opportunities, the long-term possibilities are exceptional!

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

Closing Costs

Mortgage Amount
$1,359,200
Land Transfer Taxes$30,455
Legal Fees (Est.)
$
Total cash required for closing$371,755

Total Monthly Obligation

$7,679/mo
Mortgage $6,853
Monthly Loss $5,876
Principal$1,803
Interest$5,050
Property Tax$451
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.5%9
Cash-on-Cash
-15.7%0
5-Year IRR
3.3%7
10-Year IRR
5.4%
Returns Index
4.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$38,796/yr
NOI
$25,006/yr
Net Cash Flow
-$4,769/mo
Cash Margin
-147.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.302
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.5/ 100

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

Comparables

Properties near 22 Baycrest 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.