86A Bernick Drive 1, Barrie

$595,000
86A Bernick Drive 1

$595,000

New
25d
Semi-Detached Backsplit 5

86A Bernick Drive 1, Barrie

Total Monthly Obligation $3,105

HausQ Valuation Report
Beds
6
Baths
2
Park
3
Sqft
1500-2000
DOM
25d
Score
20
Yield
5.3%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.5%
Property Type-Semi-Detached
MLS® Number-S13835166
Beds-6
Bathrooms-2
Size-1500-2000 sqft
Lot Size-28.36 × 105.85 ft
Listed on site-Sep 28, 2026
Style-Backsplit 5
Building Type-Semi-Detached
Taxes-$3,962 (2026)
Parking-3 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROBIN HOOD REALTY LIMITED
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Metal
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Grove East
Title-Residential Freehold

No agent assigned

*** Additional Listing Details - Click Brochure Link *** Spacious, Well Maintained Home, In Desirable East End Of Barrie With 6 Bedrooms. Great Investment Property Or Multi Family Home. Walk Through The Front Door Of This 2 Story Home With 5 Finished Levels And You Are Welcomed Into The Spacious Open Concept Living Space Of The Dining, Kitchen And Living Rooms. With 3 Bedrooms Upstairs, 1 On The Main Floor, And 2 Bedrooms In The Basement You Are Provided With Lots Of Comfortable Separate Sleeping Areas. There Are 2 Full Bathrooms To Meet The Household Needs. Enjoy The Convenience Of Being Close To Schools, Shopping, And Bus Services For Easy Connection To Necessary Amenities. With Only A 3 Minute Walk To Georgian College, This Is A Fantastic Location For College Students. New Central Air, Conditioner Installed Fall Of 2025. New Electrical Breaker Panel In 2026. Long Life Steel Roof. High Efficiency Gas Furnace. Natural Gas Water Heater Owned. Equal Billing Natural Gas $67/month.

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

Closing Costs

Mortgage Amount
$476,000
Land Transfer Taxes$8,375
Legal Fees (Est.)
$
Total cash required for closing$128,875

Total Monthly Obligation

$3,105/mo
Mortgage $2,400
Monthly Loss $2,474
Principal$632
Interest$1,768
Property Tax$330
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,380/yr
NOI
$19,780/yr
Net Cash Flow
-$752/mo
Cash Margin
-28.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.5/ 100

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

Comparables

Properties near 86A Bernick Drive 1

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.