50 Olympic Gate, Barrie
Barrie
$729,999
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 REALTY SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
34
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,600/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 50 Olympic Gate, a beautifully maintained home located in Barrie's sought-after Rural Barrie Southwest community. Offering a bright and functional layout, this home is ideal for families, professionals, and anyone looking to enjoy modern living in a growing neighbourhood.The spacious main floor features an open-concept design with a stylish kitchen overlooking the living and dining areas, creating the perfect space for everyday living and entertaining. Large windows provide an abundance of natural light throughout the home, while generously sized bedrooms offer comfort and privacy for the whole family.Situated in a family-friendly neighbourhood, you'll enjoy convenient access to Highway 400, parks, walking trails, schools, shopping, restaurants, and all the amenities Barrie has to offer. Whether you're commuting to the GTA or looking for a vibrant community to call home, this location offers the perfect balance of convenience and lifestyle.Don't miss the opportunity to own this exceptional home in one of Barrie's fastest-growing communities. Book your private showing today!
MississaugaInvestor.ca
50 Olympic Gate
Detached · 3bd/3ba · ~1,750 sqft
$729,999
Cash-Flow Report · August 3, 2026
Cap Rate
1.54%
Monthly Cash Flow
-$2,423/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-18.16%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$3,360 |
| Property Tax | −$700 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$608 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$2,423/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$8,395 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,300 |
| Annual NOI | $11,245 |
| Cap Rate | 1.54% |
Cash Required to Close
| Down Payment (20%) | $145,999.8 |
| Ontario Land Transfer Tax | $11,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $160,074.8 |
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.