261 Rose Street 4, Barrie

$429,800
261 Rose Street 4

$429,800

New
16d
Condo Townhouse2-Storey

261 Rose Street 4, Barrie

Total Monthly Obligation $2,605

Beds
3
Baths
1
Park
1
Sqft
1000-1199
DOM
16d
Score
22
Yield
6.7%
Cash on Cash
-0.5%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Condo Townhouse
MLS® Number-S13874128
Beds-3
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-51-99
Taxes-$2,711 (2025)
Maintenance-$445/mo
Locker-None
Parking-2 - Attached
Basement-Finished, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Possession-Flexible
Neighbourhood-Wellington
Title-Residential Condo & Other

No agent assigned

Welcome home to this turn-key, 1,080-square-foot 2 storey -a smart, functional layout designed for effortless daily living. BEautiful hardwood floors. No carpets! The main level offers a bright living area finished in neutral tones with stainless steel appliances in the kitchen, while the second level features 3 generous bedrooms (including a spacious primary) and a bright full bath updated with a modern white vanity and high-end one-piece shower/tub combo. A finished basement with wood-look vinyl flooring adds versatile living space. Complete with central air and a garage, this home is situated in a quiet, centrally located community just minutes from local schools, parks, shopping centers, highway access, and a full-service medical hub.

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

Closing Costs

Mortgage Amount
$343,840
Land Transfer Taxes$5,071
Legal Fees (Est.)
$
Total cash required for closing$92,531

Total Monthly Obligation

$2,605/mo
Mortgage $1,734
Monthly Loss $2,148
Principal$456
Interest$1,277
Property Tax$226
Condo Fees$445
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.2%44
10-Year IRR
11.7%
Returns Index
23.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$28,752/yr
NOI
$15,426/yr
Net Cash Flow
-$448/mo
Cash Margin
-18.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
31.0/ 100

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

Comparables

Properties near 261 Rose Street 4

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.