92 Wildwood Trail, Barrie

$1,149,900
92 Wildwood Trail

$1,149,900

New
17d
Detached2-Storey

92 Wildwood Trail, Barrie

Total Monthly Obligation $5,661

Beds
3
Baths
3
Park
2
Sqft
2000-2500
DOM
17d
Score
15
Yield
3.4%
Cash on Cash
-9.8%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-S13865756
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-70.64 × 181.33 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$7,766.58 (2025)
Parking-5 - Attached
Basement-Finished, Walk-Up
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FIRST CONTACT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Electric
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Ardagh
Title-Residential Freehold

No agent assigned

CUSTOM GREGOR HOME ON AN EXCEPTIONAL 70 X 181 FT LOT IN ARDAGH BLUFFS! Tucked among mature trees and executive homes, this beautifully maintained 3,400+ sqft residence combines generous living space with a wonderfully private backyard made for summer entertaining, quiet evenings and time with family and friends-tiered composite decking, integrated spa hot tub area, paver stone patios, multiple seating areas, awnings and beautifully landscaped grounds. Inside, 3 bedrooms and 3 baths are complemented by a den, great room with gas fireplace and generous spaces to gather and entertain. The gourmet kitchen features Sub-Zero fridge/freezer and premium Miele built-in appliances, while custom cabinetry is found throughout, including the primary walk-in closet and spacious upper-level laundry with granite counters and steam washer/dryer. The finished lower level adds recreation, games and gym space. A true standout is the heated triple-bay garage-approx. 20 x 40 ft with 11+ ft ceilings, customized lighting, sound system/TV and storage mezzanine. Notable updates include newer windows, furnace and central air, roof, composite decking, exterior awnings and more. Private, beautifully cared for and filled with thoughtful custom features, 92 Wildwood Trail offers the space to entertain, unwind and simply enjoy home-in one of Barrie's most established neighbourhoods.

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

Closing Costs

Mortgage Amount
$919,920
Land Transfer Taxes$19,473
Legal Fees (Est.)
$
Total cash required for closing$250,953

Total Monthly Obligation

$5,661/mo
Mortgage $4,638
Monthly Loss $4,440
Principal$1,221
Interest$3,418
Property Tax$647
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.3%0
5-Year IRR
5.2%11
10-Year IRR
6.9%
Returns Index
7.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$38,880/yr
NOI
$22,725/yr
Net Cash Flow
-$2,745/mo
Cash Margin
-84.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.0/ 100

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

Comparables

Properties near 92 Wildwood Trail

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.