
75 Vancouver Street, Barrie
Barrie
$1,298,500
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
4
Bathrooms
3
Days on Market
3
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 a brand-new custom-built bungalow, thoughtfully positioned in one of Barrie's most coveted East End neighbourhoods. This distinguished four-bedroom, three-bathroom residence spans over 2,800 square feet of finished living space - where architectural clarity meets understated luxury and effortless everyday living.At the heart of the home, the kitchen is a study in quiet elegance. Carrara quartz surfaces rest atop creamy white cabinetry, finished with soft champagne bronze hardware. It is a space designed for both intimate mornings and refined entertaining.Expansive windows bathe the interiors in natural light, while the open dining area opens seamlessly onto a covered walkout deck. Set on a deep lot exceeding 200 feet, the property offers rare privacy and a true sense of retreat.The primary suite is a private sanctuary. Its spa-inspired ensuite features brushed gold and champagne fixtures paired with Carrara quartz - a calm, elevated space created for rest and renewal.Below, a fully finished lower level with separate entrance provides exceptional flexibility. Two additional bedrooms and a four-piece bath make it ideally suited to multi-generational living, guests, or evolving needs.Moments from scenic trails, parks, sandy beaches, and the shores of Kempenfelt Bay, this home offers the quiet of refined suburban living with seamless access to the waterfront and the city's best amenities.Protected by a comprehensive Tarion warranty, this new residence delivers both immediate comfort and lasting peace of mind.This is more than a home. It is a carefully considered setting for the life you have been waiting to live.
MississaugaInvestor.ca
75 Vancouver Street
Detached · 4bd/3ba · ~1,300 sqft
$1,298,500
Cash-Flow Report · July 31, 2026
Cap Rate
1.67%
Monthly Cash Flow
-$4,168/mo
Estimated Rent
$4,590/mo
Cash-on-Cash
-17.54%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,590 |
| Mortgage | −$5,977 |
| Property Tax | −$1,244 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,082 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$4,168/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,080 |
| Vacancy (5%) | −$2,754 |
| Property Tax | −$14,933 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,985 |
| Annual NOI | $21,708 |
| Cap Rate | 1.67% |
Cash Required to Close
| Down Payment (20%) | $259,700 |
| Ontario Land Transfer Tax | $22,445 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,145 |
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.