
182 KOZLOV Street, Barrie
Barrie
$679,000
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 HALLMARK CHAY REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
2
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
Location, Location, Location! This move-in-ready home offers the perfect combination of comfort, convenience, and opportunity. Ideally situated just minutes from Highway 400, shopping, grocery stores, schools, and everyday amenities, you'll love everything this desirable location has to offer. This all-brick, 3+1 bedroom, 3-bathroom home has been freshly painted throughout much of the interior and is ready for its new owners. The spacious main floor features a bright family room, a separate dining room, and a generous eat-in kitchen with a walkout to the backyard deck-perfect for entertaining or enjoying your morning coffee. A convenient main-floor laundry room and powder room complete this level. Step outside to a fully fenced backyard, providing a safe space for children and pets to play, along with a garden shed for added storage. Upstairs, you'll find three well-sized bedrooms, including a primary suite with ensuite privilege to a spacious 5-piece bathroom. The lower level, complete with its own private entrance, offers incredible flexibility and income or multi-generational living potential. Featuring a family room with a cozy fireplace, a small kitchenette, a 3-piece bathroom, and space for a fourth bedroom, it's perfectly suited for an in-law suite, guest quarters, or customized to fit your unique needs. Whether you're looking for a family home with room to grow or a property with outstanding potential, this hidden gem is one you won't want to miss. Come see for yourself all that it has to offer!
MississaugaInvestor.ca
182 KOZLOV Street
Detached · 4bd/3ba · ~1,300 sqft
$679,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.73%
Monthly Cash Flow
-$1,014/mo
Estimated Rent
$3,740/mo
Cash-on-Cash
-8.17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,740 |
| Mortgage | −$3,125 |
| Property Tax | −$651 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$566 |
| Vacancy (5%) | −$187 |
| Cash Flow | -$1,014/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,880 |
| Vacancy (5%) | −$2,244 |
| Property Tax | −$7,809 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,790 |
| Annual NOI | $25,337 |
| Cap Rate | 3.73% |
Cash Required to Close
| Down Payment (20%) | $135,800 |
| Ontario Land Transfer Tax | $10,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $148,855 |
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.