3025 Annalysse Drive, Orillia

$1,049,990
3025 Annalysse Drive

$1,049,990

New
16d
Detached2-Storey

3025 Annalysse Drive, Orillia

Total Monthly Obligation $4,610

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
3500-5000
DOM
16d
Score
19
Yield
4.2%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-S13872730
Beds-4
Bathrooms-4
Size-3500-5000 sqft
Lot Size-50 × 120 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-GLENVIEW REALTY CORP.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

Dimanor Home! Former model home.Thousands in upgrades! Finished basement complete with full finished bathroom and wet bar. Oak stairs, hardwood, pot lights. Deluxe chef kitchen with luxury custom features and high end appliances. Upgraded gas fireplace with stone feature wall in open concept greatRoom.Expansive windows and walkout to rear loggia.Large corner lot with fully fenced backyard. Luxury heated floors to primary ensuite. This is a must see! Incredible value!

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

Closing Costs

Mortgage Amount
$839,992
Land Transfer Taxes$17,475
Legal Fees (Est.)
$
Total cash required for closing$228,973

Total Monthly Obligation

$4,610/mo
Mortgage $4,235
Monthly Loss $3,496
Principal$1,115
Interest$3,121
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
9.9%35
10-Year IRR
10.4%
Returns Index
18.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$43,800/yr
NOI
$34,920/yr
Net Cash Flow
-$1,325/mo
Cash Margin
-36.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
20.1/ 100

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

Comparables

Properties near 3025 Annalysse Drive

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.