10 Henry Ball Court, Oro-Medonte

$1,050,000
10 Henry Ball Court

$1,050,000

New
29d
DetachedBungalow

10 Henry Ball Court, Oro-Medonte

Total Monthly Obligation $4,978

Beds
3
Baths
2
Park
6
Sqft
1100-1500
DOM
29d
Score
15
Yield
3.2%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-S13826372
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-121.37 × 179.88 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Age-6-15
Taxes-$4,406.58 (2026)
Parking-9 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-PARKER COULTER REALTY BROKERAGE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-Warminster
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained and thoughtfully customized bungalow in the desirable Warminster area, just minutes from Orillia, Highway 12, skiing, golf, trails and year-round recreation. Exceptional curb appeal welcomes you with striking armour stone, an interlock walkway and an impressive insulated three-car garage with inside entry, two man doors, window, gas-heater rough-in, New Age wall shelving and tire rack. The covered front porch leads into a bright, open-concept main floor featuring three bedrooms, two bathrooms and convenient main-floor laundry. The upgraded kitchen offers quartz countertops, abundant cabinetry and drawer storage, plus a separate walk-in pantry flowing seamlessly into the dining area and spacious living room. The primary bedroom features a full-wall wardrobe with lighting, hanging and drawer space, while two additional bedrooms provide flexibility for family, guests or a home office. The extraordinary, fully fenced and landscaped backyard is designed for entertaining and relaxation, with inground sprinklers and an approximately 1,500 sq. ft. multi-tiered patio. Enjoy the outdoor kitchen/BBQ, gazebo, two pergolas with roll-up shades, hot tub, immaculate gardens, enclosed vegetable garden and greenhouse. A powered and ventilated shed provides additional storage and workspace. Additional features include GenerLink hydro backup, security cameras, cold cellar/storage, 200-amp electrical service, owned tankless water heater, and Bell and Rogers fibre availability. This exceptional property offers comfortable bungalow living, impressive indoor and outdoor amenities, and an outstanding location close to Orillia and the area's best recreational opportunities.

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

Closing Costs

Mortgage Amount
$840,000
Land Transfer Taxes$17,475
Legal Fees (Est.)
$
Total cash required for closing$228,975

Total Monthly Obligation

$4,978/mo
Mortgage $4,235
Monthly Loss $3,863
Principal$1,115
Interest$3,121
Property Tax$367
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.3%12
10-Year IRR
7.0%
Returns Index
7.3/ 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
$33,600/yr
NOI
$21,333/yr
Net Cash Flow
-$2,458/mo
Cash Margin
-87.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
17.3/ 100

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

Comparables

Properties near 10 Henry Ball Court

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.