
13 Abbey Crescent, Barrie
Barrie
$1,199,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP INCENTIVE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,400/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to an exceptional open-concept family home offering 4 spacious bedrooms, 4 bathrooms, and premium finishes throughout. The heart of the home is the spectacular chef's kitchen, featuring an oversized island, quartz countertops, a stylish new backsplash, under-cabinet lighting, ultra-premium Miele appliances, and a designer range hood. The kitchen seamlessly flows into the generous dining area and inviting family room, complete with a cozy gas fireplace and expansive windows that fill the space with natural light while overlooking the impressive backyard. One of this home's standout features is the backyard, which is one of the largest lots in the development. Now fully fenced for added privacy and security, offering endless possibilities for entertaining, a future pool, or your own private outdoor retreat. The main floor boasts 9-ft ceilings, rich hardwood flooring, elegant pot lighting, stylish window coverings, and a versatile bonus room that's perfect as a home office, children's playroom, or den. Direct garage access leads into a practical mudroom/laundry room, while a convenient 2-piece powder room completes the main level. A stunning hardwood staircase leads to the upper level, where you'll find 4 generously sized bedrooms. The luxurious primary suite is a true retreat, featuring a spa-inspired 5-piece ensuite with a freestanding soaker tub, glass walk-in shower, private water closet, double vanity, and an oversized walk-in closet. The remaining bedrooms are equally impressive, with 2 bedrooms sharing a beautifully appointed Jack and Jill bathroom, while the 4th bedroom enjoys the privacy of its own ensuite. Perfectly situated in desirable South Barrie, this home is just minutes from Highway 400, the GO Station, excellent schools, parks, shopping, and restaurants. Combining luxury, functionality, and an unbeatable location, 13 Abbey Crescent truly has it all and offers the perfect place to call home.
MississaugaInvestor.ca
13 Abbey Crescent
Detached · 4bd/4ba · ~2,750 sqft
$1,199,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.86%
Monthly Cash Flow
-$4,662/mo
Estimated Rent
$3,400/mo
Cash-on-Cash
-21.25%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,400 |
| Mortgage | −$5,519 |
| Property Tax | −$1,149 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$999 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$4,662/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,800 |
| Vacancy (5%) | −$2,040 |
| Property Tax | −$13,789 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,990 |
| Annual NOI | $10,281 |
| Cap Rate | 0.86% |
Cash Required to Close
| Down Payment (20%) | $239,800 |
| Ontario Land Transfer Tax | $20,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $263,255 |
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.