
103- 1 Quail Crescent, Barrie
Barrie
$399,900
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
Condo Apartment
Bedrooms
3
Bathrooms
1
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to #103 - 1 Quail cres in the fantastic Timberwalk Community. This 3 bedroom condo is a rare offering in the city of Barrie and here's why - it's located on the main floor of the building (no interior stairs), is 1400 sq.ft., and is completely move-in ready! If you're a down sizer that doesn't want to sacrifice on space, first time buyer looking to break into the market, or even a young family this condo offers tremendous value. This corner unit features an open concept floor plan with large living, dining, and kitchen spaces that are flooded with natural light. There is a ton of functional space in this unit with 3 large bedrooms, a dedicated laundry room, and a huge entry foyer, so storage is definitely not a problem. Updates to this unit include beautiful engineered hardwood floors which run throughout most of the space and bright neutral paint tones. A private balcony provides for some great outdoor space. Now let's talk about what can be found in the community. Timberwalk has an amenities list that is second to none - outdoor pool, basketball/tennis court, gym, party room, sauna, and multiple playgrounds for the kids. Walking trails and forest surround this community yet you are just a moment away from all of your daily amenities - grocery, restaurants, shopping, and highway 400 access.
MississaugaInvestor.ca
103- 1 Quail Crescent
Condo Apartment · 3bd/1ba · ~1,500 sqft
$399,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.85%
Monthly Cash Flow
-$1,224/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-16.8%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$1,841 |
| Property Tax | −$383 |
| Insurance | −$225 |
| Condo Fee | −$722 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$1,224/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$4,599 |
| Insurance | −$2,700 |
| Condo Fee | −$8,664 |
| Annual NOI | $7,407 |
| Cap Rate | 1.85% |
Cash Required to Close
| Down Payment (20%) | $79,980 |
| Ontario Land Transfer Tax | $4,474 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,454 |
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.