150 Dunlop Street E 904, Barrie

$300,000
150 Dunlop Street E 904

$300,000

New
27d
Condo ApartmentApartment

150 Dunlop Street E 904, Barrie

Total Monthly Obligation $2,686

Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
27d
Score
17
Yield
8.6%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Condo Apartment
MLS® Number-S13832090
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 26, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$3,261.15 (2025)
Maintenance-$1,003.65/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK PEGGY HILL GROUP REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Rolled
Foundation-Poured Concrete
Possession-Immediate
Neighbourhood-City Centre
Title-Residential Condo & Other

No agent assigned

9TH-FLOOR BAY-VIEW CONDO WITH NEARLY 800 SQ FT, PARKING, LOCKER, IN-SUITE LAUNDRY & DOWNTOWN BARRIE AT YOUR DOOR! Bayshore Landing puts you right where Barrie comes alive, steps from the waterfront, North Shore Trail, Centennial Beach, restaurants, cafés, shops, entertainment, cultural hotspots and public transit. Set high on the 9th floor, this nearly 800 sq ft condo captures sweeping views of Kempenfelt Bay and the city skyline with a versatile one-bedroom plus den layout. The den brings valuable extra space to live, work or create, with two sets of French doors and a Juliette balcony, making it a great fit for a home office, hobby room or reading spot. Crown moulding, neutral paint tones and easy-care flooring carry through the open concept kitchen, living and dining area, while the elevated lake and skyline views become part of the everyday backdrop. The kitchen offers pantry storage, a tile backsplash and a breakfast bar with seating, while the large primary bedroom adds a generous closet for impressive storage. In-suite laundry, owned parking and an owned locker add convenience, and condo fees include heat, hydro, water, central air conditioning, common elements, building insurance and parking to help keep monthly costs more predictable. Premium building amenities include concierge service, an indoor pool, sauna, exercise and games rooms, party and recreation spaces, plus an on-site car wash, giving this #HomeToStay even more appeal beyond the view.

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

Closing Costs

Mortgage Amount
$240,000
Land Transfer Taxes$2,975
Legal Fees (Est.)
$
Total cash required for closing$64,475

Total Monthly Obligation

$2,686/mo
Mortgage $1,210
Monthly Loss $2,367
Principal$318
Interest$892
Property Tax$272
Condo Fees$1,004
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.0%0
5-Year IRR
5.4%12
10-Year IRR
7.7%
Returns Index
7.2/ 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
$25,740/yr
NOI
$5,461/yr
Net Cash Flow
-$755/mo
Cash Margin
-35.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
27.5/ 100

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

Comparables

Properties near 150 Dunlop Street E 904

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.