102 Columbia Road, Barrie

$918,000
102 Columbia Road

$918,000

New
18d
DetachedBungalow

102 Columbia Road, Barrie

Total Monthly Obligation $4,570

Beds
4
Baths
2
Park
4
Sqft
2000-2500
DOM
18d
Score
17
Yield
4.3%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-S13868784
Beds-4
Bathrooms-2
Size-2000-2500 sqft
Lot Size-49.21 × 114.82 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,899.36 (2026)
Parking-6 - Attached
Basement-Apartment, Finished with Walk-Out, Separate Entrance, Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible, TBD
Neighbourhood-Holly
Title-Residential Freehold

No agent assigned

Enjoy Your Own Quality "Rizzardi" Built Walk Out Home with the Benefit of Rental Income. This Beautiful and Well-maintained 2+2 bedrooms, 2 bthrms all-brick walkout bungalow located in Barrie's desirable Holly neighbourhood. This legally registered duplex offers two self-contained, two-bedroom units-an excellent opportunity for first-time buyers, extended family, Or Those Looking To Live In One Unit And Generate rental income and great for investors. Incredible Income Property In Barrie's Highly Sought After Holly Community Neighbourhood! Newly Renovated 2 bdr lower walkout legally registered walk out apartment. Over 3,030+ Sqft Of Available Living Space. Main Level Features Open Concept Layout W/ Large Windows Throughout For Natural Sunlight To Shine Through. Welcoming Foyer Leads To Spacious Family RoomW/ Gas Fireplace. Eat-In Kitchen Has Stainless Steel Appliances, W/O To Private Backyard W/ Large Deck/terrace, Ideal For Entertaining & Hosting Summer Bbq's! Spacious Bedrooms W/ Double Door Closets & 4 Pce Bathroom. Lower Level W/ 2 Br legal apartment, open concept,Eat-In Kitchen& Stainless Steel Appliances W/ W/O To Deck & Backyard. Spacious Living Rm W/ Gas Fireplace. 2 Additional Bdr's, 4 Pce Bath & Extra Space For Office Or Storage! Equipped With A Fully Fenced Backyard. 6 parking spots. Conveniently Located Just Minutes From Highway 400, Shopping, Restaurants, Schools And An Abundance Of Local Amenities. Spent 100k on legalization and renovation.

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

Closing Costs

Mortgage Amount
$734,400
Land Transfer Taxes$14,835
Legal Fees (Est.)
$
Total cash required for closing$199,935

Total Monthly Obligation

$4,570/mo
Mortgage $3,703
Monthly Loss $3,595
Principal$974
Interest$2,729
Property Tax$492
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.4/ 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
$39,216/yr
NOI
$24,895/yr
Net Cash Flow
-$1,628/mo
Cash Margin
-49.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.1/ 100

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

Comparables

Properties near 102 Columbia Road

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.