492 Laclie Street 204, Orillia

$325,000
492 Laclie Street 204

$325,000

New
24d
Condo Apartment3-Storey

492 Laclie Street 204, Orillia

Total Monthly Obligation $2,276

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
24d
Score
18
Yield
6.3%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-S13841544
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 29, 2026
Style-3-Storey
Building Type-Condo Apartment
Age-16-30
Taxes-$2,827 (2026)
Maintenance-$529.91/mo
Locker-None
Parking-1 - Surface
Basement-None
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS EXPERIENCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Flexible
Neighbourhood-Orillia
Title-Residential Condo & Other

No agent assigned

Just minutes away you'll find the sparkling waterfront at Couchiching Beach Park, scenic walking and cycling trails, marinas, and golf at the nearby Couchiching Golf & Country Club-ideal for enjoying Orillia's four-season outdoor lifestyle. Unbeatable convenience to everyday amenities, recreation, and lifestyle destinations. A perfect opportunity for first-time buyers, downsizers, or investors looking for a well-located and low-maintenance home. Families will appreciate the abundance of nearby schools, parks, and community services, with easy access to public transit and quick connections to Highways 11 and 12 for commuters. Shopping and daily essentials are close at hand with grocery stores, pharmacies, and major retail just a short drive away, while Orillia Soldiers' Memorial Hospital is conveniently nearby.

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

Closing Costs

Mortgage Amount
$260,000
Land Transfer Taxes$3,350
Legal Fees (Est.)
$
Total cash required for closing$69,850

Total Monthly Obligation

$2,276/mo
Mortgage $1,311
Monthly Loss $1,931
Principal$345
Interest$966
Property Tax$236
Condo Fees$530
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.9%14
10-Year IRR
7.8%
Returns Index
8.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$20,388/yr
NOI
$6,763/yr
Net Cash Flow
-$747/mo
Cash Margin
-44.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
31.6/ 100

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

Comparables

Properties near 492 Laclie Street 204

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.