45 Blair Crescent, Barrie

$749,000
45 Blair Crescent

$749,000

New
29d
Detached2-Storey

45 Blair Crescent, Barrie

Total Monthly Obligation $3,817

Beds
7
Baths
4
Park
2
Sqft
2000-2500
DOM
29d
Score
19
Yield
5.0%
Cash on Cash
-2.9%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.8%
Property Type-Detached
MLS® Number-S13826692
Beds-7
Bathrooms-4
Size-2000-2500 sqft
Lot Size-34.05 × 110 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,054 (2025)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Electric)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Grove East
Title-Residential Freehold

No agent assigned

Welcome to 45 Blair Crescent! Spacious detached all-brick 4-bed, 4-bath home in Barrie's sought-after Northeast community, offering approx. 2,500-3,000 sq. ft. of total living space. Recently renovated kitchen and bathrooms, fresh paint throughout, and a newly painted deck. Bright eat-in kitchen, generous principal rooms, family room with fireplace, spacious primary bedroom with 4-pc ensuite, 2-car garage and finished basement offering additional living space. No rental items - all owned. Ideally located close to Georgian College, RVH, Hwy 400, shopping, restaurants and Barrie's beautiful waterfront. Move-in ready and perfect for families! Some photos have been virtually staged for illustration purposes. Actual property may differ.

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,817/mo
Mortgage $3,021
Monthly Loss $3,022
Principal$795
Interest$2,226
Property Tax$421
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.6%33
10-Year IRR
10.3%
Returns Index
17.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$37,248/yr
NOI
$23,969/yr
Net Cash Flow
-$1,024/mo
Cash Margin
-33.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.5/ 100

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

Comparables

Properties near 45 Blair Crescent

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.