
41 RUSSELL HILL Drive, Barrie
Barrie
$875,000
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 CROSSTOWN REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,050/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this move-in ready executive family home on a premium 50-foot lot in Barrie's highly sought-after Painswick South community. Offering over 2,546 sq. ft. above grade, this spacious 4-bedroom, 3-bathroom home delivers the ideal combination of space, comfort, and an unbeatable walkable location. Enjoy the convenience of being just a short walk to grocery stores, the library, parks, schools, and the Barrie South GO Station, with Highway 400 only minutes away for an easy commute.Designed for everyday living and entertaining, the bright eat-in kitchen walks out to a fully fenced backyard featuring an interlock patio. The formal dining room is perfect for hosting, while the impressive second-floor great room with high ceiling and a cozy gas fireplace provides an ideal space for family gatherings, movie nights, or a children's retreat. The primary suite features a walk-in closet and a private 4-piece ensuite with a soaker tub and separate shower. Beautiful hardwood flooring throughout the second floor (2024), a newer roof (2019), and a new hot water tank (2024) add to the home's appeal. With excellent curb appeal, a covered front porch, an oversized interlock driveway, and one of the area's most desirable family-friendly locations, this is a rare opportunity to own a spacious, move-in ready home on a premium lot in one of Barrie's most convenient neighbourhoods.
MississaugaInvestor.ca
41 RUSSELL HILL Drive
Detached · 4bd/3ba · ~2,750 sqft
$875,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.52%
Monthly Cash Flow
-$2,924/mo
Estimated Rent
$3,050/mo
Cash-on-Cash
-18.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,050 |
| Mortgage | −$4,028 |
| Property Tax | −$839 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$729 |
| Vacancy (5%) | −$153 |
| Cash Flow | -$2,924/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,600 |
| Vacancy (5%) | −$1,830 |
| Property Tax | −$10,063 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,750 |
| Annual NOI | $13,257 |
| Cap Rate | 1.52% |
Cash Required to Close
| Down Payment (20%) | $175,000 |
| Ontario Land Transfer Tax | $13,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $191,975 |
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.