
66 Leggott Avenue, Barrie
Barrie
$699,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ACHIEVERS REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
4
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,600/mo
Estimated from market price-to-rent ratios
Remarks
WELCOME TO YOUR TURN-KEY DREAM HOME AT 66 LEGGOTT AVENUE! This impeccably updated detached 2-storey residence is situated in a "park heaven" pocket of family-friendly Painswick North. Modernized where it counts, this home features fresh neutral paint, designer pot lights, and new flooring throughout the second floor and the professionally finished basement. The main level offers an inviting, nicely maintained kitchen that flows seamlessly into a bright living space. Upstairs, enjoy a spacious primary suite with a walk-in closet and a newly renovated 4-piece ensuite. The fully finished basement adds incredible value and versatility, featuring a private bedroom and a brand-new full washroom-perfect for guests or in-law potential. Enjoy ultimate peace of mind with significant mechanical and infrastructure investments, including complete house window replacement, a new high-efficiency furnace, and a new water softener. Step outside to your private, fully-fenced backyard oasis featuring an expansive deck, a new gas line for your BBQ, and a premium gazebo with an electric bonfire included! SCHOOLS: Ideally located within the designated catchment for Willow Landing PS (PK-8), Warnica PS, E Elem La Source, and Innisdale SS (9-12) PARKS & RECREATION: Just steps from Huronia North Park (3 min walk), D'Ambrosio Park (6 min walk), and Lennox Park (9 min walk).Enjoy access to 4 playgrounds, 3 tennis courts, and scenic trails all within a 20-minute walk. COMMUTING & TRANSIT: Effortless travel with the Herrell Avenue transit stop just a 6-minute walk away, Minutes to Highway 400 and the GO Station for a stress-free commute.
MississaugaInvestor.ca
66 Leggott Avenue
Detached · 3bd/4ba · ~1,300 sqft
$699,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.7%
Monthly Cash Flow
-$2,225/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-17.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$3,217 |
| Property Tax | −$670 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$2,225/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$8,039 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,990 |
| Annual NOI | $11,911 |
| Cap Rate | 1.7% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.