14 Imperial Crown Lane, Barrie
Barrie
$895,000
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 HALLMARK CHAY REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
23
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Show Stopper! Welcome to this lovely 5 bedroom home in the exclusive Royal Parkside Community of South Barrie* Walk to the beach on Wilkins walk or take a long hike in the ravine system* Beautiful park just 2 doors up the road* Shops and South Barrie Go Train just mins away* This lovingly upgraded home features hardwoods throughout (no carpet), and stunning 3 year old Kitchen with stone counters, tons of storage and stainless steel appliances* Walk out the fully fenced landscaped lot with lots of privacy* Kitchen overlooks the spacious family room with gas fireplace* Tons of room for family and guests in the roomy bed rooms* The bathrooms have been updated with new cabinetry and counters* Ensuite boasts a soaker tub and separate shower* Fresh paint throughout the home* Newer windows at the front of the home, Shingles 2015* Quick closing is available
MississaugaInvestor.ca
14 Imperial Crown Lane
Detached · 5bd/3ba · ~3,250 sqft
$895,000
Cash-Flow Report · August 4, 2026
Cap Rate
1.75%
Monthly Cash Flow
-$2,814/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-17.2%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$4,120 |
| Property Tax | −$858 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$746 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$2,814/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$10,293 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,950 |
| Annual NOI | $15,677 |
| Cap Rate | 1.75% |
Cash Required to Close
| Down Payment (20%) | $179,000 |
| Ontario Land Transfer Tax | $14,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $196,375 |
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.