58 Lakeside Terrace 819, Barrie

$429,900
58 Lakeside Terrace 819

$429,900

New
31d
Condo ApartmentMulti-Level

58 Lakeside Terrace 819, Barrie

Total Monthly Obligation $2,921

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
800-899
DOM
31d
Score
24
Yield
8.2%
Cash on Cash
2.1%
Cap Rate
5.0%
5Y IRR
17.2%
10Y IRR
16.0%
Property Type-Condo Apartment
MLS® Number-S13815418
Bed+Den-2+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 22, 2026
Style-Multi-Level
Building Type-Condo Apartment
Taxes-$3,712.78 (2025)
Maintenance-$677.07/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Foundation-Poured Concrete
Possession-TBD
Neighbourhood-Little Lake
Title-Residential Condo & Other

No agent assigned

*WATER VIEWS FROM EVERY WINDOW* Stunning & Upgraded 1+ Den condo with incredible south western views of Little Lake! Two Full bathrooms & One Underground Parking Spot with EV Hook Up!! Approx $25k spent on builder upgrades!! Custom Doors, Pot Lights & Engineered Flooring Throughout this unit. Modern White Kitchen with Quartz counters, Stainless Steel Appliances, Tile Backsplash, all soft close cabinetry and Large Island with Upgraded Pot Drawers. A Versatile Den - Perfect for office, nursery, dining or 2nd Bedroom! Spacious Primary Bedroom with Direct Lake Views, Ensuite Bath & Walk In Closet. Open Concept Layout, Large Balcony with serene lake views! AAA Location, mins to hwy 400, Little Lake, Lake Simcoe, RVH, Georgian College, Parks, Trails, Schools & All Major Shopping! Luxurious Building with Gym, Pet Wash Station, Guest Suites, Visitor Parking & Roof Top Terrace! Built in 2022, Pride of Ownership! Underground Parking are included!

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

Closing Costs

Mortgage Amount
$343,920
Land Transfer Taxes$5,073
Legal Fees (Est.)
$
Total cash required for closing$92,553

Total Monthly Obligation

$2,921/mo
Mortgage $1,734
Monthly Loss $2,464
Principal$456
Interest$1,278
Property Tax$309
Condo Fees$677
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.7%3
5-Year IRR
13.0%58
10-Year IRR
13.2%
Returns Index
29.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$35,124/yr
NOI
$17,374/yr
Net Cash Flow
-$286/mo
Cash Margin
-9.8%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
29.8/ 100

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

Comparables

Properties near 58 Lakeside Terrace 819

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.