13 Magnolia Lane, Barrie

$529,000
13 Magnolia Lane

$529,000

New
18d
Condo Townhouse2-Storey

13 Magnolia Lane, Barrie

Total Monthly Obligation $2,951

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1200-1399
DOM
18d
Score
19
Yield
5.3%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Condo Townhouse
MLS® Number-S13863834
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,830 (2025)
Maintenance-$297.57/mo
Locker-None
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Innis-Shore
Title-Residential Condo & Other

No agent assigned

Welcome to this well kept 3-bedroom, 3-bathroom town home with a versatile den. Featuring modern design and stylish finishes throughout. Enjoy the perfect blend of comfort, functionality and convenience.The bright, open-concept main floor is designed for both everyday living and entertaining, featuring a beautiful chef-inspired kitchen w/stainless steel appliances, granite counter tops and plenty of workspace. Upstairs, you'll find three bright and spacious bedrooms, including a primary bedroom with its own ensuite bath. The finished den provides the perfect flexible space for a home office or play area. With its modern finishes, functional layout and fantastic location Steps to **Barrie South GO Station, Brand new superstore, dining, schools and everyday amenities**, this is an incredible opportunity to call Barrie home! Family friendly. Nothing to do but move in and enjoy!**

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

Closing Costs

Mortgage Amount
$423,200
Land Transfer Taxes$7,055
Legal Fees (Est.)
$
Total cash required for closing$114,355

Total Monthly Obligation

$2,951/mo
Mortgage $2,134
Monthly Loss $2,389
Principal$562
Interest$1,572
Property Tax$319
Condo Fees$298
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.0/ 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
$28,212/yr
NOI
$15,590/yr
Net Cash Flow
-$835/mo
Cash Margin
-35.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
26.9/ 100

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

Comparables

Properties near 13 Magnolia Lane

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.