127 Isabella Drive, Orillia

$615,000
127 Isabella Drive

$615,000

New
24d
Att/Row/TownhouseBungalow

127 Isabella Drive, Orillia

Total Monthly Obligation $3,232

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
24d
Score
19
Yield
5.2%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Att/Row/Townhouse
MLS® Number-S13839684
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-7.92 × 35 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$4,518.49 (2026)
Parking-3 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX RIGHT MOVE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

Welcome to the sought-after Westridge community in Orillia. This immaculate Bradley Homes "Lightfoot" bungalow delivers comfortable single-level living with a finished walkout basement and approximately 1,819 square feet of total living space.Thoughtfully designed with 9-foot ceilings and an open-concept main floor, the home flows seamlessly from the great room to a contemporary kitchen featuring an oversized island, sleek laminate counters, and stainless-steel appliances. Two generous bedrooms and two full bathrooms occupy the main level, including a primary suite with a private 3-piece ensuite and ample closet space.The fully finished lower level adds exceptional versatility with a large third bedroom, a stylish 3-piece bathroom with heated flooring, a spacious family room, and direct access to the backyard and deck-complete with a gas line for effortless outdoor entertaining.Outside, professional landscaping, interlock detailing, and a welcoming entrance enhance the home's curb appeal. An extended deck off the great room provides the perfect spot for relaxation or gatherings. Ideally situated just moments from shopping, parks, the sports complex, walking trails, and quick access to major highways, this modern Lightfoot model offers both everyday convenience and timeless design in one of Orillia's most desirable neighbourhoods.

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

Closing Costs

Mortgage Amount
$492,000
Land Transfer Taxes$8,775
Legal Fees (Est.)
$
Total cash required for closing$133,275

Total Monthly Obligation

$3,232/mo
Mortgage $2,481
Monthly Loss $2,579
Principal$653
Interest$1,828
Property Tax$377
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.6%33
10-Year IRR
10.3%
Returns Index
17.5/ 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
$31,800/yr
NOI
$19,602/yr
Net Cash Flow
-$847/mo
Cash Margin
-32.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
25.4/ 100

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

Comparables

Properties near 127 Isabella 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.