49 Gray Lane, Barrie

$1,828,000
49 Gray Lane

$1,828,000

New
45d
Detached2-Storey

49 Gray Lane, Barrie

Total Monthly Obligation $8,727

Beds
5
Baths
5
Park
5
Sqft
3500-5000
DOM
45d
Score
13
Yield
2.2%
Cash on Cash
-14.7%
Cap Rate
1.4%
5Y IRR
4.1%
10Y IRR
5.8%
Property Type-Detached
MLS® Number-S13755338
Beds-5
Bathrooms-5
Size-3500-5000 sqft
Lot Size-60 ft (front)
Listed on site-Sep 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$11,744 (2025)
Parking-7 - Attached
Basement-Walk-Up, Separate Entrance, Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood, Living Room
Pool-None
Facing-East
Exterior-Board & Batten , Brick
Roof-Asphalt Shingle
Foundation-Other
Sewer-Sewer
Possession-TBA/ASAP
Neighbourhood-South Shore
Title-Residential Freehold

No agent assigned

***Architectural Masterpiece with Breathtaking Water Views*** Custom-built executive residence showcasing breathtaking views of Kempenfelt Bay, ideally situated in Barrie's prestigious Tollendal community-just steps to Tyndale Beach and a short walk to Brentwood Marina with deeded water access. Built in 2010, this custom executive home offers over 3,800 sq ft above grade plus a fully finished basement with separate entrance. Designed with ICF construction and high-end finishes throughout, it features soaring ceilings, exposed wood beams, expansive windows, and elegant custom built-ins. The main level offers an open-concept dining and living area centered around a real wood-burning stone fireplace, with rich hardwood floors and abundant natural light. The chef's kitchen is equipped with a large island, built-in stainless steel appliances, and gas cooktop. A private home office with built-ins adds convenience. Multiple walkouts lead to a wraparound terrace, upper balcony, and beautifully landscaped grounds with interlock pathways, natural stone steps, and gazebo areas-perfect for outdoor entertaining. Upstairs, the primary retreat features soaring ceilings, a luxurious 5-piece ensuite, and a large walk-in closet with custom cabinetry and island, plus access to a covered balcony with lake views. Additional bedrooms include a loft-style suite with ensuite and a unique sunken bedroom. The finished basement offers a rec room with gas fireplace, wet bar with wine fridge and sink, an additional bedroom, full bath, and ample storage-ideal for guests or extended family. Extras include a finished insulated garage with pot lights, radiant in-floor heating in the basement, high-efficiency furnace (2018), sprinkler system, and fully fenced yard.

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

Closing Costs

Mortgage Amount
$1,462,400
Land Transfer Taxes$33,035
Legal Fees (Est.)
$
Total cash required for closing$400,135

Total Monthly Obligation

$8,727/mo
Mortgage $7,374
Monthly Loss $6,787
Principal$1,940
Interest$5,433
Property Tax$979
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.1%8
Cash-on-Cash
-17.4%0
5-Year IRR
2.0%5
10-Year IRR
4.5%
Returns Index
3.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 100
Avoid•Pass

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$40,380/yr
NOI
$20,098/yr
Net Cash Flow
-$5,699/mo
Cash Margin
-169.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.232
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
12.7/ 100

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

Comparables

Properties near 49 Gray Lane

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.