
24 North Street, Barrie
Barrie
$2,588,888
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 B.J. ROTH REALTY LTD.
Investment Analysis
Key Facts
Type
Multiplex
Bedrooms
0
Bathrooms
6
Days on Market
398
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
Estimated per-unit rents for multiplex based on GTA rental market data
Remarks
This expansive 43-bedroom rooming house offers exceptional scale, versatility, and income potential. Featuring two oversized kitchens and a layout well-suited for high-capacity living, the property sits on a large lot with ample on-site parking, providing convenience for tenants and operational flexibility for the owner. Currently 75% occupied, the building offers immediate cash flow with significant upside-allowing you to select and place additional tenants of your choosing to optimize revenue. With its configuration and proximity to the local college, the property may also be an excellent candidate for student housing, offering strong demand and consistent rental performance. The main building is in good condition, supporting both turnkey operation and future value-add strategies. Please note that the 3-bedroom home at the front of the property is not included in this sale, as it is currently in the process of being severed. Lot dimensions shown are from GeoWarehouse and will be reduced upon completion of the severance. This is a rare opportunity to acquire a high-capacity residential investment with substantial growth potential in a desirable location.
MississaugaInvestor.ca
24 North Street
Multiplex · 0bd/6ba · ~5,000 sqft
$2,588,888
Cash-Flow Report · July 31, 2026
Cap Rate
1.44%
Monthly Cash Flow
-$8,799/mo
Estimated Rent
$8,400/mo
Cash-on-Cash
-18.46%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$8,400 |
| Mortgage | −$11,916 |
| Property Tax | −$2,481 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,157 |
| Vacancy (5%) | −$420 |
| Cash Flow | -$8,799/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$100,800 |
| Vacancy (5%) | −$5,040 |
| Property Tax | −$29,772 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$25,889 |
| Annual NOI | $37,399 |
| Cap Rate | 1.44% |
Cash Required to Close
| Down Payment (20%) | $517,777.6 |
| Ontario Land Transfer Tax | $51,197 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $571,974.6 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.