3111 Emperor Drive, Orillia

$745,000
3111 Emperor Drive

$745,000

New
24d
DetachedBungalow

3111 Emperor Drive, Orillia

Total Monthly Obligation $3,868

HausQ Valuation Report
Beds
3
Baths
3
Park
4
Sqft
1100-1500
DOM
24d
Score
17
Yield
4.6%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-S13838964
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-39.37 × 126.18 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Detached
Age-6-15
Taxes-$5,850.46 (2026)
Parking-6 - Attached
Basement-Full, Partially Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX RIGHT MOVE
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

Pride of ownership abounds in this 3-bedroom bungalow in Orillia's sought-after Westridge neighbourhood. Offering convenient level entry and tasteful decor throughout, this home combines comfort, style, and functionality. The bright and inviting main level features a well-designed layout, perfect for both everyday living and entertaining. Downstairs, you'll find a spacious family room complete with a cozy gas fireplace and a walkout to a fully fenced backyard-ideal for relaxing or hosting guests. The lower level also offers abundant storage space, a rough-in for an additional bathroom, and is already plumbed with a laundry tub and extra sink. With its separate entrance, this space has excellent potential for an in-law suite or extended family living. Built in 2015 by Dreamland Homes, this quality home includes a double attached garage with convenient mezzanine storage. Located within walking distance to Lakehead University, shopping, and restaurants, this home offers the perfect blend of lifestyle and location.

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

Closing Costs

Mortgage Amount
$596,000
Land Transfer Taxes$11,375
Legal Fees (Est.)
$
Total cash required for closing$161,875

Total Monthly Obligation

$3,868/mo
Mortgage $3,005
Monthly Loss $3,077
Principal$791
Interest$2,214
Property Tax$488
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.8/ 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
$34,200/yr
NOI
$20,430/yr
Net Cash Flow
-$1,303/mo
Cash Margin
-45.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.5/ 100

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

Comparables

Properties near 3111 Emperor Drive

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.