116 Shirley Avenue, Barrie

$719,900
116 Shirley Avenue

$719,900

New
22d
DetachedSidesplit 4

116 Shirley Avenue, Barrie

Total Monthly Obligation $3,678

Beds
2
Baths
3
Park
2
Sqft
1100-1500
DOM
22d
Score
18
Yield
4.5%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-S13852030
Beds-2
Bathrooms-3
Size-1100-1500 sqft
Lot Size-60 × 120 ft
Listed on site-Oct 1, 2026
Style-Sidesplit 4
Building Type-Detached
Taxes-$4,786 (2025)
Parking-3 - Attached
Basement-Full, Finished
Heating-Radiant (Other)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-None
Laundry-No
Fireplace-Electric, Natural Gas
Pool-None
Facing-North
Exterior-Vinyl Siding, Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-Sunnidale
Title-Residential Freehold

No agent assigned

Well Maintained Side Split Nestled On Premium 60 x 120 Ft Corner Lot In Barrie's Mature & Desirable Sunnidale Community. With Over 1,600+ SqFt Of Available Living Space, Welcoming Foyer Includes Tile Flooring, Large Window, Closet, & Access To Garage. Plus 2 Piece Bathroom & Laundry Room For Extra Convenience. Upper Level Features New Vinyl Flooring & Massive Windows Allowing For Tons Of Natural Lighting To Pour In Throughout. Spacious Living Room With Gas Fireplace & Leads To Combined Kitchen & Dining Area, Perfect For Hosting Family & Friends On Any Occassion! Kitchen Boasts Stainless Steel Appliances, Lots Of Cabinet Space For All Your Cooking Supplies, & Dining Area With Ceiling Fan & Window Overlooking The Backyard! 2 Bedrooms On The 2nd Level, Primary Bedroom With Cozy Broadloom Flooring, Large Walk-In Closet With Organizers & 3 Piece Ensuite With Heated Flooring & Quartz Countertops! Second Bedroom Includes Vinyl Flooring, Ceiling Fan, Double Closet, & Large Window! Perfect For Guests Or Family To Stay With Additional 4 Piece Bathroom. Lower Level Features Cozy Family Room With Electric Fireplace, Vinyl Flooring, & Access To Separate Workshop With Full Industrial Table & Dust Collection System, A Handy-Man's Dream Room! Outside, Private & Fully Fenced Backyard Is Perfect For Unwinding After A Long Day With Jaccuzzi Hot Tub & Gazebo (2021) Or For Spending Summer Days Gardening With Lush Greenery & Additional Garden Shed For Extra Storage! Ideal Location Minutes From All Major Amenities Including Sunnidale Park, Golfing, Rec Centres, Shopping, Schools, Restaurants, Downtown Barrie, Georgian Mall, Lake Simcoe & Easy Access To Highway 400!

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

Closing Costs

Mortgage Amount
$575,920
Land Transfer Taxes$10,873
Legal Fees (Est.)
$
Total cash required for closing$156,353

Total Monthly Obligation

$3,678/mo
Mortgage $2,904
Monthly Loss $2,914
Principal$764
Interest$2,140
Property Tax$399
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.6/ 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
$32,172/yr
NOI
$19,669/yr
Net Cash Flow
-$1,265/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.3/ 100

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

Comparables

Properties near 116 Shirley Avenue

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.