20 Koda Street 302, Barrie

$697,000
20 Koda Street 302

$697,000

New
30d
Condo Apartment1 Storey/Apt

20 Koda Street 302, Barrie

Total Monthly Obligation $4,256

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1400-1599
DOM
30d
Score
15
Yield
4.8%
Cash on Cash
-10.1%
Cap Rate
2.4%
5Y IRR
7.7%
10Y IRR
8.5%
Property Type-Condo Apartment
MLS® Number-S13824744
Beds-3
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Sep 23, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$5,604.67 (2025)
Maintenance-$777.12/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Rural Barrie Southwest
Title-Residential Condo & Other

No agent assigned

LOCATED IN BARRIE'S NEWEST COMMUNITY "BEAR CREEK RIDGE". THIS LUXURIOUS CORNER SUITE CONDO STANDS OUT FROM THE REST!! THOUSANDS SPENT IN UPGRADES!! THIS 1464SQ., FEATURES 9' CEILINGS, 3BDRMS, 2 BATHS, INSUITE LAUNDRY AND 2 PARKING SPOTS - (VERY RARE), AS WELL AS A STORAGE LOCKER. THERE ARE AN ABUNDANCE OF BEAUTIFUL FINISHES. STUNNING ENGINEERED HARDWOOD THROUGHOUT, CUSTOM WINDOW COVERINGS, CROWN MOLDING IN THE LIVING ROOM, DINING ROOM, KITCHEN AND MASTER BEDROOM; 2 OVERSIZED (50 INCH WIDE) MODERN CUSTOM WOOD (PINE) SLIDING DOORS AND CUSTOM CLOSETS WITH BUILT-INS. THE KITCHEN BOASTS HIGH END APPLIANCES; CAESARSTONE (QUARTZ) COUNTER WITH BACKSPLASH AND WATER FALL ON 2 ENDS; AND AN OVERSIZED BLANCO S/S SINK. THE BEAUTIFUL BATHROOMS HAVE GLASS SHOWER DOORS AND FLOATING VANITIES; THE OVERSIZE BALCONY OFFERS BEAUTIFUL VIEWS/AND SUNSETS, GREAT FOR ENTERTAINING AND BBQ'ING. PLANNING TO DOWNSIZE, RETIRE, OR ENJOY LIFE AND LIVE MAINTENANCE FREE, YOU FOUND THE PERFECT AND PEACEFUL CONDO TO CALL HOME. CONVENIENTLY LOCATED JUST MINUTES TO HIGHWAY 400 AND 27 ACCESS.

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

Closing Costs

Mortgage Amount
$557,600
Land Transfer Taxes$10,415
Legal Fees (Est.)
$
Total cash required for closing$151,315

Total Monthly Obligation

$4,256/mo
Mortgage $2,812
Monthly Loss $3,516
Principal$740
Interest$2,072
Property Tax$467
Condo Fees$777
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.0%0
5-Year IRR
4.9%10
10-Year IRR
6.8%
Returns Index
6.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$33,384/yr
NOI
$12,715/yr
Net Cash Flow
-$1,752/mo
Cash Margin
-63.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.0/ 100

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

Comparables

Properties near 20 Koda Street 302

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.