28 Alderwood Lane, Barrie

$899,900
28 Alderwood Lane

$899,900

New
18d
Att/Row/Townhouse3-Storey

28 Alderwood Lane, Barrie

Total Monthly Obligation $4,005

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
18d
Score
17
Yield
3.6%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Att/Row/Townhouse
MLS® Number-S13863084
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Listed on site-Oct 5, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-2 - Attached
Basement-Partial Basement, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FIRST CONTACT REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stucco (Plaster), Brick
Roof-Asphalt Shingle, Asphalt Rolled
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Allandale
Title-Residential Freehold

No agent assigned

BRAND NEW LUXURY "END UNIT" TOWNHOME WITH WATERFRONT VIEWS!!! 28 Alderwood Lane Features 3 Beds & 2.5 Baths with 1528 sq ft of High End Luxury Finishes, Including: In-floor Heated Balcony & In-Floor Heated Garage, 9" Ceilings on Main & Top Floor, Engineered Wood Flooring Throughout, Gorgeous Hardwood Staircase with Floor to Ceiling Glass Walls, Pot Lights Throughout, Custom Kitchen with Granite/Quartz, Sumptuous Primary Ensuite Modern, All Brick Exterior, this List Goes On.. LakeView Towns is a Limited Collection of 14 Premium Townhomes, located just steps from Barrie's historic Allandale GO Station, and minutes from the town's picturesque waterfront, shops, and restaurants. Views from Every Level Overlooking Lake Simcoe - This is an Opportunity you don't want to miss!!! *** Unit is under construction, currently at framing stage - Purchaser can select from premium interior finishings *** Price includes HST, net of all applicable new housing rebates and incentives, subject to purchaser eligibility and assignment of applicable rebates to the Builder.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,005/mo
Mortgage $3,630
Monthly Loss $3,050
Principal$955
Interest$2,675
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.8%22
10-Year IRR
8.8%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$32,244/yr
NOI
$24,520/yr
Net Cash Flow
-$1,587/mo
Cash Margin
-59.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.9/ 100

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

Comparables

Properties near 28 Alderwood 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.