531 High Street 18, Orillia

$319,500
531 High Street 18

$319,500

New
7d
Condo Townhouse2-Storey

531 High Street 18, Orillia

Total Monthly Obligation $2,370

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
7d
Score
26
Yield
9.3%
Cash on Cash
4.2%
Cap Rate
5.5%
5Y IRR
18.9%
10Y IRR
17.3%
Property Type-Condo Townhouse
MLS® Number-S14087034
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$2,343.78 (2026)
Maintenance-$685.72/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 B.J. ROTH REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Orillia
Title-Residential Condo & Other

No agent assigned

Looking for an affordable entry into the real estate market or an opportunity to simplify your lifestyle? Welcome to 18-531 High Street in Orillia! This 3-bedroom, 2-bathroom condo townhome offers a fantastic opportunity for first-time buyers, growing families, downsizers, and investors alike. Enjoy functional living space with a finished basement offering added flexibility for relaxing, entertaining, or working from home. Just a walk from local parks and Lake Simcoe, you can enjoy morning strolls, fresh air, and time outdoors close to home. Whether you're ready to stop renting and start building equity, looking to downsize without giving up space, or searching for your next investment opportunity, this home offers an accessible way to get into the market while enjoying all that Orillia has to offer!

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

Closing Costs

Mortgage Amount
$255,600
Land Transfer Taxes$3,268
Legal Fees (Est.)
$
Total cash required for closing$68,668

Total Monthly Obligation

$2,370/mo
Mortgage $1,289
Monthly Loss $2,031
Principal$339
Interest$950
Property Tax$195
Condo Fees$686
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.7%4
5-Year IRR
14.0%64
10-Year IRR
14.1%
Returns Index
33.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$29,556/yr
NOI
$13,628/yr
Net Cash Flow
-$153/mo
Cash Margin
-6.2%1
Cash Flow Index
1.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8819
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
35.3/ 100

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

Comparables

Properties near 531 High Street 18

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.