126 Bell Farm Road 412, Barrie

$379,000
126 Bell Farm Road 412

$379,000

New
21d
Condo Apartment1 Storey/Apt

126 Bell Farm Road 412, Barrie

Total Monthly Obligation $2,644

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
21d
Score
25
Yield
8.7%
Cash on Cash
3.7%
Cap Rate
5.4%
5Y IRR
18.5%
10Y IRR
17.0%
Property Type-Condo Apartment
MLS® Number-S13857410
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 2, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$2,750 (2026)
Maintenance-$686/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Radiant (Electric)
Brokerage-PARKER COULTER REALTY BROKERAGE INC.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Flexible
Neighbourhood-Alliance
Title-Residential Condo & Other

No agent assigned

Discover the perfect blend of space, privacy and convenience at Unit 412, 126 Bell Farm Road. Rarely offered, this generously sized top-floor end unit provides the added privacy buyers are looking for, along with a private balcony and an abundance of comfortable living space. Lovingly cared for by its current owner, this inviting condo features updated flooring, 3 generous-sized bedrooms and 2 full bathrooms. The accessible bathroom includes a convenient barrier-free shower area, offering added flexibility for a variety of buyers and lifestyles. The kitchen features several newer appliances, including the refrigerator, stove and dishwasher, all replaced within approximately the last 3 years. The spacious layout provides plenty of room for everyday living, entertaining, working from home or accommodating family and guests. Another notable feature is the building's individually metered natural gas system. Each unit has its own separate gas meter, while the owned gas water heater also provides the heating source for the unit, offering efficient and quiet heating. Enjoy the convenience of 1 exclusive-use parking space and an excellent location close to Highway 400, Georgian College and Royal Victoria Regional Health Centre. With Highway 11 nearby, commuters have easy access toward Toronto, Orillia, and points north. Whether you're a first-time buyer looking to enter the market, downsizing and seeking a manageable lifestyle, or searching for a conveniently located home with room to grow, this well-maintained condo is worth seeing.

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

Closing Costs

Mortgage Amount
$303,200
Land Transfer Taxes$4,160
Legal Fees (Est.)
$
Total cash required for closing$81,460

Total Monthly Obligation

$2,644/mo
Mortgage $1,529
Monthly Loss $2,242
Principal$402
Interest$1,126
Property Tax$229
Condo Fees$686
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.5%4
5-Year IRR
14.0%65
10-Year IRR
14.0%
Returns Index
33.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$32,952/yr
NOI
$16,275/yr
Net Cash Flow
-$173/mo
Cash Margin
-6.3%1
Cash Flow Index
1.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
33.0/ 100

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

Comparables

Properties near 126 Bell Farm Road 412

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.