456 Jamieson Drive, Orillia

$729,000
456 Jamieson Drive

$729,000

New
4d
DetachedSidesplit 3

456 Jamieson Drive, Orillia

Total Monthly Obligation $3,750

Beds
3
Baths
2
Park
4
Sqft
1500-2000
DOM
4d
Score
21
Yield
5.6%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Detached
MLS® Number-S14094640
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-70 × 165.76 ft
Listed on site-Oct 19, 2026
Style-Sidesplit 3
Building Type-Detached
Age-51-99
Taxes-$5,207.75 (2026)
Parking-5 - Attached
Basement-Partial Basement, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX RIGHT MOVE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-East
Exterior-Vinyl Siding, Brick Front
Roof-Asphalt Shingle
Foundation-Block, Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

Welcome to this well-maintained 3-bedroom, 2-bath split-level in a highly desirable north-end location, close to schools and shopping. Originally built in 1969, with an addition in 1992 and a renovation in 2000, this lovely home offers generous living space throughout. The huge great room, with its gas fireplace, overlooks the backyard and is perfect for family gatherings. The open kitchen features a gas stove and flows nicely to the separate formal dining room and living room. The main floor also includes a 3-piece bath and a practical mudroom. Upstairs, you'll find the bedrooms and a renovated bathroom with heated floors and a tiled glass shower. The lower level adds a recreation room and ample storage. The true showpiece is the private backyard oasis, fully fenced and designed for entertaining. Enjoy summer days by the beautiful in-ground heated pool, surrounded by extensive decking and a patio. A pool house and storage shed complete the space. Additional features include an attached garage with a separate basement, vinyl siding with a brick front, forced-air gas heat, and central air conditioning. Being sold "as is" by the estate. All offers must be conditional on the seller obtaining a Certificate of Appointment of Estate Trustee.

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

Closing Costs

Mortgage Amount
$583,200
Land Transfer Taxes$11,055
Legal Fees (Est.)
$
Total cash required for closing$158,355

Total Monthly Obligation

$3,750/mo
Mortgage $2,941
Monthly Loss $2,976
Principal$774
Interest$2,167
Property Tax$434
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.1%2
5-Year IRR
11.6%47
10-Year IRR
11.9%
Returns Index
24.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$41,100/yr
NOI
$27,282/yr
Net Cash Flow
-$667/mo
Cash Margin
-19.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
24.1/ 100

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

Comparables

Properties near 456 Jamieson Drive

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.