3192 BASS LAKE Side Road, Orillia

$669,000
3192 BASS LAKE Side Road

$669,000

New
9d
DetachedBungalow

3192 BASS LAKE Side Road, Orillia

Total Monthly Obligation $3,511

Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
9d
Score
17
Yield
4.3%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-S14030212
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-49.19 × 111.28 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$5,254 (2026)
Parking-6 - Attached
Basement-Unfinished, Walk-Out, Development Potential, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 B.J. ROTH REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate possession available
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

Lovingly maintained brick 3 bedroom and 2 bathroom walkout bungalow situated in the desirable Westridge community in west Orillia. Offering timeless curb appeal, comfortable one level living, and exciting future development potential, this home is an excellent opportunity for growing families or downsizers alike. The bright and functional main level features three bedrooms, 2 full bathrooms and a welcoming layout with plenty of opportunity to make the space your own. The spacious living features a vaulted ceiling with bright arched windows allowing abundant natural light. Downstairs, the unspoiled walkout basement with a separate entry provides a blank canvas with tremendous development potential making it perfect for creating additional living space, a home office, recreation area, or future in-law suite, subject to municipal approvals. Enjoy the convenience of Westridge living, close to schools, parks, shopping, restaurants, amenities, and everyday essentials. It is conveniently located to the OPP headquarters and detachment, Hydro One facilities, Lakehead University and Rotary Place rec centre. With easy access to the Highway 11 corridor, commuting and exploring everything the surrounding area has to offer is a breeze. This well-cared for brick bungalow in a sought after community, with room to grow is one you won't want to miss! The property is vacant and ready for immediate occupancy.

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

Closing Costs

Mortgage Amount
$535,200
Land Transfer Taxes$9,855
Legal Fees (Est.)
$
Total cash required for closing$145,155

Total Monthly Obligation

$3,511/mo
Mortgage $2,699
Monthly Loss $2,801
Principal$710
Interest$1,988
Property Tax$438
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.7%17
10-Year IRR
8.1%
Returns Index
9.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$28,548/yr
NOI
$15,939/yr
Net Cash Flow
-$1,370/mo
Cash Margin
-57.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
22.7/ 100

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

Comparables

Properties near 3192 BASS LAKE Side 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.