28 Weymouth Road, Barrie

$649,900
28 Weymouth Road

$649,900

New
17d
Detached2-Storey

28 Weymouth Road, Barrie

Total Monthly Obligation $3,374

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
17d
Score
20
Yield
5.3%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-S13869984
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-28.38 × 101.51 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,534.59 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP INCENTIVE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-IMM
Neighbourhood-Georgian Drive
Title-Residential Freehold

No agent assigned

Beautiful 3 Bedroom 2 Car Garage Detached Family Home With Large Fully Fenced Pie Shaped Lot In A Great Neighbourhood. Paved Triple Car Driveway. Deck In Backyard. Fin. Rec. Rm In Basement W/Pot Lights, Updated Wood Flooring & Carpet. Newer Vanity In Bathrooms. Newer Toilet In Powder Rm. Gas Line For Bbq. Walking Distance To Georgian College, Royal Victoria Hospital, Transit And Area Parks. Easy Hwy 400 Access And Schools Nearby

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,374/mo
Mortgage $2,622
Monthly Loss $2,685
Principal$690
Interest$1,932
Property Tax$378
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.3%38
10-Year IRR
10.9%
Returns Index
19.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,500/yr
NOI
$22,015/yr
Net Cash Flow
-$787/mo
Cash Margin
-27.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
25.0/ 100

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

Comparables

Properties near 28 Weymouth 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.