49 Daphne Crescent, Barrie

$614,900
49 Daphne Crescent

$614,900

New
7d
Semi-Detached 2-Storey

49 Daphne Crescent, Barrie

Total Monthly Obligation $3,159

Beds
5
Baths
3
Park
4
Sqft
1100-1500
DOM
7d
Score
20
Yield
5.1%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Semi-Detached
MLS® Number-S14086920
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-30 × 150 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,642.32 (2025)
Parking-4 - None
Basement-Apartment, Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS EXPERIENCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Cundles East
Title-Residential Freehold

No agent assigned

LEGAL DUPLEX! This exceptional opportunity offers the perfect opportunity for investors, multi-generational families, or homeowners looking to offset their mortgage with rental income. This well-maintained property features two self-contained units, providing flexibility and excellent income potential. Enjoy a large backyard with plenty of space for entertaining, gardening, or family activities, along with a spacious driveway offering ample parking for multiple vehicles. Recent updates provide peace of mind, including a new furnace and central air conditioner, new hot water tank (May 2026), new washer and dryer (2024), and a new over-the-range microwave. The fully finished lower unit with a separate entrance features its own full kitchen, private in-suite laundry, and separate living space, making it ideal for tenants or extended family. Conveniently located just minutes from Highway 400, Bayfield Street's shopping, restaurants, and malls, this home also offers a short drive to downtown Barrie and the beautiful waterfront, where you can enjoy beaches, parks, trails, and year-round events. Whether you're looking to expand your investment portfolio or find a home that works for your lifestyle, this legal duplex is a fantastic opportunity in one of Barrie's most convenient locations. Previously, the lower unit was rented for $1500/month and the upper unit was rented for $2400/month.

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

Closing Costs

Mortgage Amount
$491,920
Land Transfer Taxes$8,773
Legal Fees (Est.)
$
Total cash required for closing$133,253

Total Monthly Obligation

$3,159/mo
Mortgage $2,480
Monthly Loss $2,506
Principal$653
Interest$1,828
Property Tax$304
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.9%35
10-Year IRR
10.5%
Returns Index
18.4/ 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
$31,380/yr
NOI
$20,100/yr
Net Cash Flow
-$805/mo
Cash Margin
-30.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.1/ 100

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

Comparables

Properties near 49 Daphne 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.