21 B College Crescent, Barrie

$549,000
21 B College Crescent

$549,000

New
9d
Semi-Detached 2-Storey

21 B College Crescent, Barrie

Total Monthly Obligation $2,912

Beds
4
Baths
2
Park
2
Sqft
1500-2000
DOM
9d
Score
23
Yield
6.0%
Cash on Cash
1.2%
Cap Rate
4.8%
5Y IRR
16.5%
10Y IRR
15.4%
Property Type-Semi-Detached
MLS® Number-S14033152
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-30 × 150 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,868 (2025)
Parking-2 - None
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS EXPERIENCE REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Grove East
Title-Residential Freehold

No agent assigned

Convenient. Established. Potential. An opportunity in a well-connected Barrie location, just minutes from Georgian College, Royal Victoria Regional Health Centre, shopping, parks, transit and everyday amenities. This four bedroom semi-detached home offers a practical layout and a generous fenced backyard.Inside, the home provides a solid starting point with a layout that offers flexibility for a variety of buyers. Whether you're looking to personalize your first home, create a comfortable investment property or take on a home with room to add value, there is plenty of potential.Out back, the generously sized fenced yard is one of the home's standout features. With plenty of space to garden, entertain, create a play area or simply enjoy the outdoors, it offers a great foundation for transforming the backyard into something special.The location adds even more appeal, with Georgian College, the hospital, shopping, restaurants, recreation and major commuter routes all within easy reach.A great opportunity to get into the Barrie market and make a home your own, in a location that continues to offer convenience and long-term appeal.

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$2,912/mo
Mortgage $2,215
Monthly Loss $2,329
Principal$583
Interest$1,632
Property Tax$322
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.5%3
5-Year IRR
12.1%51
10-Year IRR
12.3%
Returns Index
26.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$32,880/yr
NOI
$21,224/yr
Net Cash Flow
-$446/mo
Cash Margin
-16.3%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
29.3/ 100

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

Comparables

Properties near 21 B College Crescent

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.