B08- 126 Bell Farm Road, Barrie
Barrie
$349,000
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 PEGGY HILL GROUP REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,700/mo
Estimated from market price-to-rent ratios
Remarks
UPDATED GROUND-FLOOR CONDO WITH CONTEMPORARY FINISHES, PARKING & A LOCATION THAT KEEPS YOU CLOSE TO IT ALL! Offering 930 sq ft of stair-free living in north Barrie, this two-bedroom condo with two full bathrooms is an easy fit for first-time buyers, downsizers or investors. The open-concept layout features newer laminate floors, fresh paint, updated light fixtures, pot lights and newer interior doors. The kitchen is equipped with stainless steel appliances, granite countertops, a subway tile backsplash and a peninsula with breakfast bar seating that adds valuable prep space. The primary bedroom includes a modern 3-piece ensuite with a glass-enclosed shower, updated tile and a built-in niche, while the second full bathroom adds flexibility for guests. Shared coin laundry is located only steps from the unit, one parking space is included and the pet-friendly courtyard offers green space for residents to enjoy. Minutes from Georgian College, Royal Victoria Regional Health Centre, Highway 400, shopping, restaurants and public transit put everything you need within easy reach.
MississaugaInvestor.ca
B08- 126 Bell Farm Road
Condo Apartment · 2bd/2ba · ~950 sqft
$349,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.77%
Monthly Cash Flow
-$1,091/mo
Estimated Rent
$1,700/mo
Cash-on-Cash
-17.11%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,700 |
| Mortgage | −$1,606 |
| Property Tax | −$335 |
| Insurance | −$225 |
| Condo Fee | −$540 |
| Vacancy (5%) | −$85 |
| Cash Flow | -$1,091/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$20,400 |
| Vacancy (5%) | −$1,020 |
| Property Tax | −$4,014 |
| Insurance | −$2,700 |
| Condo Fee | −$6,480 |
| Annual NOI | $6,186 |
| Cap Rate | 1.77% |
Cash Required to Close
| Down Payment (20%) | $69,800 |
| Ontario Land Transfer Tax | $3,710 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $76,510 |
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.