5 Barwick Drive, Barrie

$650,000
5 Barwick Drive

$650,000

New
31d
DetachedBungalow-Raised

5 Barwick Drive, Barrie

Total Monthly Obligation $3,362

Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
31d
Score
20
Yield
5.2%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.4%
Property Type-Detached
MLS® Number-S13815540
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40 × 112.69 ft
Listed on site-Sep 22, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-31-50
Taxes-$4,376.44 (2025)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK PEGGY HILL GROUP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Fireplace Insert, Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-West Bayfield
Title-Residential Freehold

No agent assigned

QUICK CLOSING AVAILABLE! BIG-TICKET UPDATES, A FINISHED BASEMENT & A BACKYARD MADE FOR SUMMER!Nearly 1,900 sq ft of finished living space, a versatile layout and a long list of valuable updates give this North Barrie raised bungalow plenty to offer. The updated kitchen features white cabinetry, a tiled backsplash and generous counter space, with laminate flooring throughout much of the main level. Two bedrooms are located on the main floor, with a third bedroom in the loft above the garage. The finished lower level adds a family room with a gas fireplace, fourth bedroom, 4-piece bathroom and dedicated laundry room, with potential for extended family. The single-car garage offers inside entry, backyard access and workshop space. The fenced backyard features established gardens, raised garden beds, a stone patio, hard-top gazebo, storage shed and rain barrel watering system with an electric pump. Updates include the furnace, air conditioner, attic insulation, spray foam insulation, chimney, eavestroughs, downspouts, roof shingles, sump pump and entry awning. Barwick Park, trails, schools and public transit are within walking distance, with shopping, major roads and Sunnidale Park close by.

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

Closing Costs

Mortgage Amount
$520,000
Land Transfer Taxes$9,475
Legal Fees (Est.)
$
Total cash required for closing$140,975

Total Monthly Obligation

$3,362/mo
Mortgage $2,622
Monthly Loss $2,672
Principal$690
Interest$1,932
Property Tax$365
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.8%
Returns Index
19.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,116/yr
NOI
$21,828/yr
Net Cash Flow
-$803/mo
Cash Margin
-28.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
25.0/ 100

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

Comparables

Properties near 5 Barwick 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.