126 Bell Farm Road B05, Barrie

$319,500
126 Bell Farm Road B05

$319,500

Price Change
58d
Condo ApartmentApartment

126 Bell Farm Road B05, Barrie

Total Monthly Obligation $2,218

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
58d
Score
41
Yield
10.3%
Cash on Cash
11.6%
Cap Rate
7.1%
5Y IRR
25.0%
10Y IRR
22.5%
Property Type-Condo Apartment
MLS® Number-S13716784
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Aug 26, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,275 (2026)
Maintenance-$540/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP INCENTIVE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick Veneer
Possession-Immediate
Neighbourhood-Alliance
Title-Residential Condo & Other

No agent assigned

SPACIOUS 3 BEDROOM, 2 BATH CONDO IN BARRIE Welcome to a bright and spacious 3 bedroom, 2 bathroom condo in Barrie conveniently located close to all amenities, shopping, restaurants, schools transit and major highways. Large open concept living and dining area with cozy gas fireplace and lots of windows throughout. Refrigerator, Stove and Built in Dishwasher and one parking space are included. Condo fees cover water, building insurance and parking. Great opportunity for families or professionals looking for a clean, move in ready home in a great location. The condo has been virtually staged. Easy to show.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$255,600
Land Transfer Taxes$3,268
Legal Fees (Est.)
$
Total cash required for closing$68,668

Total Monthly Obligation

$2,218/mo
Mortgage $1,289
Monthly Loss $1,879
Principal$339
Interest$950
Property Tax$190
Condo Fees$540
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.8%47
Cash-on-Cash
4.4%20
5-Year IRR
19.6%91
10-Year IRR
18.6%
Returns Index
53.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
41/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$32,952/yr
NOI
$18,502/yr
Net Cash Flow
$253/mo
Cash Margin
9.2%24
Cash Flow Index
23.9/ 100
Risk Profile
Weight: 20%
DSCR
1.2045
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
45.3/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 126 Bell Farm Road B05

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.