82 Nottingham Road, Barrie

$869,900
82 Nottingham Road

$869,900

New
29d
Detached2-Storey

82 Nottingham Road, Barrie

Total Monthly Obligation $4,371

Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
29d
Score
17
Yield
4.5%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-S13822762
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-38.06 × 91.86 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$5,840.75 (2026)
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30 Days
Neighbourhood-Rural Barrie Southeast
Title-Residential Freehold

No agent assigned

Welcome to this stunning freshly painted 4-bedroom detached home, where style, comfort, and functionality come together seamlessly. Featuring an open-concept layout with 9-foot ceilings, quality finishes and numerous upgrades throughout. The spacious great room features a cozy gas fireplace, while the modern kitchen comes with extended cabinetry, a centre island and an undermount sink. The breakfast area provides access to the private backyard, perfect for outdoor entertaining and family enjoyment. The primary suite offers a true retreat with a luxurious 5-piece ensuite featuring glass-enclosed shower and double vanity. All additional bedrooms are generously sized providing plenty of space for family and guests. Laundry on second floor.

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

Closing Costs

Mortgage Amount
$695,920
Land Transfer Taxes$13,873
Legal Fees (Est.)
$
Total cash required for closing$189,353

Total Monthly Obligation

$4,371/mo
Mortgage $3,509
Monthly Loss $3,447
Principal$923
Interest$2,586
Property Tax$487
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
17/ 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
$38,712/yr
NOI
$24,500/yr
Net Cash Flow
-$1,467/mo
Cash Margin
-45.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.8/ 100

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

Comparables

Properties near 82 Nottingham Road

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.