22 Logan Court, Barrie

$774,900
22 Logan Court

$774,900

New
4d
DetachedBungalow-Raised

22 Logan Court, Barrie

Total Monthly Obligation $3,979

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
4d
Score
17
Yield
4.4%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-S14096606
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-38.25 × 161.62 ft
Listed on site-Oct 19, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-16-30
Taxes-$5,738 (2026)
Parking-3 - Attached
Basement-Partially Finished, Walk-Out, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FIRST CONTACT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Rec Room
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-To be Determined
Neighbourhood-Holly
Title-Residential Freehold

No agent assigned

Welcome to 22 Logan Court, an exceptional original-owner Hedburn-built raised bungalow tucked away on a quiet court in Barrie's desirable Holly neighborhood. This meticulously maintained home offers 2 bedrooms upstairs, 1 bedroom down, 3 bathrooms, and over 2,300 sq. ft. of total finished living space (1,302 sq. ft. main + 1,052 sq. ft. lower level).The bright main level boasts gleaming hardwood floors, oversized windows, main-floor laundry, inside garage access, and an eat-in kitchen that walks out to a deck with a pergola. The primary suite features a walk-in closet and a 4-piece ensuite with a separate shower and deep soaker tub.The fully finished walk-out lower level offers flexible living space or in-law potential, featuring a massive rec room with a gas fireplace, a large 3rd bedroom with above-grade windows, a 2-piece bath, and a sliding door to the yard.Situated on an impressive 170-ft deep lot backing onto open space, enjoy rear yard privacy, an interlocking patio, mature trees, and a garden shed. Minutes to top schools, parks, shopping, transit, and Hwy 400! This is your opportunity to move in comfortably and alter the finishes over time to build equity and make this home your own!

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

Closing Costs

Mortgage Amount
$619,920
Land Transfer Taxes$11,973
Legal Fees (Est.)
$
Total cash required for closing$168,453

Total Monthly Obligation

$3,979/mo
Mortgage $3,126
Monthly Loss $3,156
Principal$823
Interest$2,303
Property Tax$478
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$34,080/yr
NOI
$20,434/yr
Net Cash Flow
-$1,423/mo
Cash Margin
-50.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.9/ 100

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

Comparables

Properties near 22 Logan Court

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.