382 West Street N, Orillia

$325,000
382 West Street N

$325,000

New
19d
Detached1 1/2 Storey

382 West Street N, Orillia

Total Monthly Obligation $1,890

Beds
2
Baths
1
Park
4
Sqft
700-1100
DOM
19d
Score
50
Yield
9.2%
Cash on Cash
14.3%
Cap Rate
7.7%
5Y IRR
27.2%
10Y IRR
24.5%
Property Type-Detached
MLS® Number-S13860604
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-50.1 × 262.62 ft
Listed on site-Oct 4, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$2,449 (2025)
Parking-4 - None
Basement-Partial Basement
Heating-Forced Air (Gas)
Brokerage-Century 21 B.J. Roth Realty Ltd.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

Attention Builders/Developers/Investors. This may be the development/investment property you've been looking for. Property is being sold primarily as land value as the house is most likely beyond repair. Desirable location near the corner of West St & Fittons Rd where current and future development is happening. With 50 ft of frontage on West St N, an incredible depth of 262 ft, and R2i Zoning, the possibilities are endless. Bring your imagination and creative designs to get started today.

$
$
%
%
$
$
$
(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

$1,890/mo
Mortgage $1,311
Monthly Loss $1,545
Principal$345
Interest$966
Property Tax$204
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.1%51
Cash-on-Cash
5.8%26
5-Year IRR
20.5%93
10-Year IRR
19.2%
Returns Index
57.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
50/ 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
$29,736/yr
NOI
$19,813/yr
Net Cash Flow
$340/mo
Cash Margin
13.7%44
Cash Flow Index
43.7/ 100
Risk Profile
Weight: 20%
DSCR
1.2651
LTV Ratio
80.0%18
Vacancy Buffer
5.0 mo83
Risk Index
50.7/ 100

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

Comparables

Properties near 382 West Street N

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.