12 Beacon Road, Barrie

$750,000
12 Beacon Road

$750,000

New
23d
Detached2-Storey

12 Beacon Road, Barrie

Total Monthly Obligation $3,811

Beds
4
Baths
2
Park
3
Sqft
1500-2000
DOM
23d
Score
19
Yield
4.9%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.7%
Property Type-Detached
MLS® Number-S13843812
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-174.68 × 125.78 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-100+
Taxes-$4,930.81 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK PEGGY HILL GROUP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Sewer
Possession-Flexible
Neighbourhood-Holly
Title-Residential Freehold

No agent assigned

CENTURY CHARACTER, MODERN UPDATES & A BACKYARD WORTH STAYING HOME FOR! Century homes are loved for the details, and this one still has them, with tall ceilings, rich wood trim, decorative ceiling medallions and an original staircase paired with thoughtful updates throughout. Nearly 1,900 sq ft includes a living room wrapped in original woodwork and a main-floor bedroom with a gas fireplace and built-in cabinetry that could also serve as an office, den or second sitting room. The eat-in kitchen features rich wood cabinetry, granite counters, stainless steel appliances and a large island with seating, while built-in cabinetry adds character to the dining area and double garden doors open straight to the patio. A spacious mudroom connects the home to the attached garage, with a powder room and laundry completing the main floor. The second level holds three bedrooms and a 4-piece bathroom, including a spacious primary bedroom with both a walk-in closet and a separate double closet. Outside, the 174 x 125 ft corner lot is fully fenced and lined by mature trees and established landscaping, with a garden shed, open lawn and two patio areas, including one within its own fenced garden section. A private double-wide driveway and attached single-car garage add useful parking, while updated appliances and major home components bring practical improvements to the property. Set in Barrie's Holly community at Beacon Road and Essa Road, shopping, recreation, Highway 400, Allandale Waterfront GO and the waterfront are all only minutes away.

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

Closing Costs

Mortgage Amount
$600,000
Land Transfer Taxes$11,475
Legal Fees (Est.)
$
Total cash required for closing$162,975

Total Monthly Obligation

$3,811/mo
Mortgage $3,025
Monthly Loss $3,015
Principal$796
Interest$2,229
Property Tax$411
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.2/ 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
$36,900/yr
NOI
$23,779/yr
Net Cash Flow
-$1,044/mo
Cash Margin
-33.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.668
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.4/ 100

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

Comparables

Properties near 12 Beacon Road

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.