12 Grasett Crescent, Barrie

$629,900
12 Grasett Crescent

$629,900

New
4d
Detached2-Storey

12 Grasett Crescent, Barrie

Total Monthly Obligation $3,273

Beds
3
Baths
3
Park
4
Sqft
1100-1500
DOM
4d
Score
20
Yield
5.3%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.6%
Property Type-Detached
MLS® Number-S14093070
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-39.7 × 109.9 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,285.11 (2026)
Parking-5 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-West Bayfield
Title-Residential Freehold

No agent assigned

Welcome To This Beautifully Renovated 2 Storey Home, Tucked Away In A Family Friendly Neighbourhood & Thoughtfully Updated Throughout. Warm, Inviting & Move In Ready, This Home Blends Style, Comfort & Function With All Of The Major Updates Already Completed. Step Inside To A Bright Open Concept Main Floor Featuring Hardwood Flooring, Crown Moulding, California Knockdown Ceiling & A Cozy Gas Fireplace That Anchors The Living Room & Flows Effortlessly Into The Dining Area. The Large Eat In Kitchen Offers Plenty Of Cabinet & Counter Space With A Walkout To The Deck & Fully Fenced Backyard, Perfect For Summer Dinners, Morning Coffee, Entertaining Friends Or Watching The Kids Play. Upstairs Features 3 Generously Sized Bedrooms, Including A Spacious Primary Retreat With Double Closets & Private 2 Piece Ensuite. The Fully Finished Basement Adds Even More Living Space With A Large Rec Room, Second Gas Fireplace & Plenty Of Storage, Creating The Perfect Spot For Movie Nights, Games Or Relaxing With Family. The Attached 1 Car Garage Offers Large Mezzanine Storage & A Convenient Foldable Workbench Ideally Located Close To Grocery Stores, Georgian Mall, Golf Courses, Ski Hills, Great Schools & Highway 400. Beautifully Cared For, Thoughtfully Improved & Ready To Be Enjoyed For Years To Come. Upgrades: Roof '21, Windows '21, Front Door '21, Patio Door '21, Air Conditioner '22, Garage Door & Automatic Opener '22, Extensive Landscaping '22, Walkway & Driveway '22, Washer & Dryer '22, California Knockdown Ceilings, Owned Water Softener, Hardwood Flooring, Two Gas Fireplaces, Crown Moulding, Gas BBQ Rough-In & Garden Shed.

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

Closing Costs

Mortgage Amount
$503,920
Land Transfer Taxes$9,073
Legal Fees (Est.)
$
Total cash required for closing$136,553

Total Monthly Obligation

$3,273/mo
Mortgage $2,541
Monthly Loss $2,604
Principal$669
Interest$1,872
Property Tax$357
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.2/ 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
$33,600/yr
NOI
$21,455/yr
Net Cash Flow
-$753/mo
Cash Margin
-26.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
25.7/ 100

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

Comparables

Properties near 12 Grasett 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.