59 Chaucer Crescent, Barrie
Barrie
$559,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX CROSSROADS REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
75
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Sun-Filled 3-Bedroom Semi-Detached Home Located in the Growing Community of Barrie. Freshly, Painted from Top to Bottom. Features a Separate Entrance to the Basement with Great Potential For Additional Rental Income. Ideal Opportunity for First-Time Home Buyers and Investors. Conveniently Located Near Schools(English&French), Parks and All Essential Amenities. Enjoy One of the Largest Backyards in the Area with Parking for Up to 6 Vehicles on the Driveway. Double-Gate Access to the Backyard Allows Easy Storage for Snowmobiles, Sea-Doos, or Other Recreational Equipment. Walking Distance to Public Transit. Ready to move in and enjoy!!
MississaugaInvestor.ca
59 Chaucer Crescent
Semi-Detached · 4bd/2ba · ~900 sqft
$559,000
Cash-Flow Report · August 4, 2026
Cap Rate
4.38%
Monthly Cash Flow
-$532/mo
Estimated Rent
$3,440/mo
Cash-on-Cash
-5.21%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,440 |
| Mortgage | −$2,573 |
| Property Tax | −$536 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$466 |
| Vacancy (5%) | −$172 |
| Cash Flow | -$532/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,280 |
| Vacancy (5%) | −$2,064 |
| Property Tax | −$6,429 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$5,590 |
| Annual NOI | $24,497 |
| Cap Rate | 4.38% |
Cash Required to Close
| Down Payment (20%) | $111,800 |
| Ontario Land Transfer Tax | $7,655 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $122,455 |
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.