20 Koda Street 109, Barrie

$420,000
20 Koda Street 109

$420,000

Price Change
8d
Condo ApartmentApartment

20 Koda Street 109, Barrie

Total Monthly Obligation $2,614

Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
8d
Score
18
Yield
5.4%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-S14082238
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,800 (2026)
Maintenance-$403/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ANALYST REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stucco (Plaster), Vinyl Siding
Possession-Flexible
Neighbourhood-Rural Barrie Southwest
Title-Residential Condo & Other

No agent assigned

Welcome to 20 Koda Street, Unit 109, located in Barrie's desirable Bear Creek Ridge community! Built in 2020, this beautifully designed main-floor condominium offers approximately 793 square feet of modern, open-concept living space, combining style, comfort, and everyday convenience. Featuring a spacious one-bedroom layout, this bright and inviting suite offers a functional floor plan with generous living and dining areas, perfect for relaxing or entertaining. The contemporary kitchen features stainless steel appliances, ample cabinetry, and a seamless connection to the principal living space. The spacious bedroom provides a comfortable retreat, while the upgraded bathroom features an oversized bathtub and extended vanity. Additional highlights include laminate and ceramic flooring throughout, convenient ensuite laundry, and a private 100-square-foot covered balcony, ideal for enjoying your morning coffee or unwinding outdoors. Enjoy the added convenience of main-floor living with your designated parking space located just steps from your door. Ideally situated close to shopping, schools, parks, everyday amenities, and Highway 400, offering excellent accessibility for commuters. A wonderful opportunity for first-time buyers, downsizers, or anyone seeking comfortable, low-maintenance condominium living in an established community. Certain listing photographs have been virtually staged for illustrative purposes. Virtual furnishings and decor are not physically present in the unit.

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

Closing Costs

Mortgage Amount
$336,000
Land Transfer Taxes$4,875
Legal Fees (Est.)
$
Total cash required for closing$90,375

Total Monthly Obligation

$2,614/mo
Mortgage $1,694
Monthly Loss $2,168
Principal$446
Interest$1,248
Property Tax$317
Condo Fees$403
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.4%16
10-Year IRR
8.0%
Returns Index
9.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$22,740/yr
NOI
$9,430/yr
Net Cash Flow
-$908/mo
Cash Margin
-47.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
28.6/ 100

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

Comparables

Properties near 20 Koda Street 109

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.