25 Muir Drive, Barrie
Barrie
$850,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KELLER WILLIAMS EXPERIENCE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
32
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
This maintained family home in a highly sought-after location near Ardagh Bluffs is within walking distance to over 17 km of recreational trails. This impressive 6-bedroom home offers more than 3,300 sq ft of finished living space, timeless curb appeal, bright principal rooms, and a warm, inviting atmosphere. Exceptional front-yard uni-stone and stamped concrete backyard set this property apart, while mature hardwood trees, cedars, and perennial gardens create a private, low-maintenance, park-like setting. The functional eat-in kitchen features ample cabinetry, granite countertops, and a sunny breakfast area overlooking the lush backyard. Large windows and patio doors fill the home with natural light, while the adjoining family room offers upgraded bamboo hardwood flooring and a cozy gas fireplace. The dining room, enhanced by French doors, flows seamlessly into the living room, creating an ideal layout for entertaining. A spacious foyer with upgraded tile, main-floor laundry, and inside access to the double garage add everyday convenience. Upstairs, you'll find four generously sized bedrooms and two full bathrooms, including a spacious primary suite with a double vanity, separate shower, and relaxing soaker tub. Neutrally painted and lovingly maintained, this home reflects pride of ownership throughout. Notable updates include shingles (2017), hardwood and tile flooring, granite countertops, landscaping and hardscaping, and the replacement of most window panes. California shutters and classic 1-inch blinds add style and function. The finished basement extends the living space with two additional bedrooms, a full bathroom, a den that could easily serve as another bedroom, a cold room, and ample storage. A large paved driveway and double garage provide ample parking and space for extra vehicles or recreational equipment. This exceptional home offers a versatile floor plan suited to a range of lifestyles, all within minutes of schools, parks, and everyday amenities.
MississaugaInvestor.ca
25 Muir Drive
Detached · 6bd/4ba · ~2,250 sqft
$850,000
Cash-Flow Report · August 4, 2026
Cap Rate
1.89%
Monthly Cash Flow
-$2,573/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-16.56%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$3,912 |
| Property Tax | −$815 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$708 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$2,573/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$9,775 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,500 |
| Annual NOI | $16,075 |
| Cap Rate | 1.89% |
Cash Required to Close
| Down Payment (20%) | $170,000 |
| Ontario Land Transfer Tax | $13,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,475 |
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.