
12 Bothwell Crescent, Barrie
Barrie
$749,900
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
Detached
Bedrooms
3
Bathrooms
3
Days on Market
8
Price Drop
None
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
Welcome to this beautifully maintained 2+1 bedroom, 3 (full) bathroom home featuring a vacant registered legal second suite with its own separate entrance. Tucked away in one of Barrie's charming east-end neighbourhoods on a fully fenced 55 x 110 ft. lot with a detached garage, this property offers the perfect blend of comfort, versatility & pride of ownership. Lovingly maintained & thoughtfully updated over the years, this home showcases the perfect balance of character, functionality & modern improvements. The updated kitchen (2023), renovated ensuite with new flooring, vanity & toilet (2024), custom window coverings (2024), & the beautifully renovated lower level (2026) all reflect the exceptional care that's gone into this property. Basement waterproofing with a backup sump pump & generator hookup (2026) provides peace of mind for years to come. Other major updates include the roof, furnace, air conditioner & windows. The registered legal second suite, with its own separate entrance, offers a bright one-bedroom, one-bathroom layout that's ideal for generating rental income, accommodating extended family, welcoming long-term guests, or providing flexibility for the future. Whether you're looking to offset your mortgage or create a comfortable space for loved ones, this feature truly sets this home apart. The fully fenced backyard offers plenty of space to entertain, garden, watch the kids play, or unwind under the gazebo after a long day. From the charming curb appeal to the thoughtful updates throughout, it's clear this home has been genuinely loved & exceptionally cared for. Minutes from schools, parks, shopping, restaurants & convenient highway access, this is more than just a house, it's a place you'll be proud to call home.
MississaugaInvestor.ca
12 Bothwell Crescent
Detached · 3bd/3ba · ~900 sqft
$749,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.95%
Monthly Cash Flow
-$1,611/mo
Estimated Rent
$3,590/mo
Cash-on-Cash
-11.76%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,590 |
| Mortgage | −$3,452 |
| Property Tax | −$719 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$625 |
| Vacancy (5%) | −$180 |
| Cash Flow | -$1,611/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,080 |
| Vacancy (5%) | −$2,154 |
| Property Tax | −$8,624 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,499 |
| Annual NOI | $22,103 |
| Cap Rate | 2.95% |
Cash Required to Close
| Down Payment (20%) | $149,980 |
| Ontario Land Transfer Tax | $11,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,453 |
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.