75 Ellen Street 1111, Barrie

$299,000
75 Ellen Street 1111

$299,000

New
16d
Condo ApartmentApartment

75 Ellen Street 1111, Barrie

Total Monthly Obligation $2,627

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
16d
Score
26
Yield
11.1%
Cash on Cash
5.2%
Cap Rate
5.7%
5Y IRR
19.7%
10Y IRR
18.0%
Property Type-Condo Apartment
MLS® Number-S13875824
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,375.25 (2026)
Maintenance-$940.04/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-City Centre
Title-Residential Condo & Other

No agent assigned

**Elevated Lake Simcoe Living With Views That Make Every Day Feel Like a Getaway** Perched on the 11th floor, this spacious 2-bedroom, 2-bathroom condo offers a front-row seat to the beauty of Lake Simcoe. From the private balcony, enjoy tranquil pond and lake views, with walkouts from both the living room and primary suite creating an effortless connection to the outdoors. The thoughtfully designed split-bedroom layout offers privacy and versatility, with the bedrooms positioned apart from the main living space. The primary retreat features a generous 4-piece ensuite with a relaxing soaker tub and separate shower. Inside, the home combines comfort and practicality with hardwood floors, stainless steel appliances, upgraded lighting, a dedicated laundry room, and newly installed water shut-offs. Residents also have access to convenient building amenities, including an indoor pool, fitness room, and guest suites. Location is a standout. Head out for a stroll along the waterfront, enjoy the marina and trails, or walk into downtown Barrie for restaurants, cafés, shopping, parks, and entertainment. Whether you're looking for a year-round home, a weekend escape, or an investment opportunity, this is a chance to enjoy the best of waterfront living without giving up urban convenience. Lake views. Walkable waterfront. Downtown at your doorstep. A lifestyle worth coming home to.

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

Closing Costs

Mortgage Amount
$239,200
Land Transfer Taxes$2,960
Legal Fees (Est.)
$
Total cash required for closing$64,260

Total Monthly Obligation

$2,627/mo
Mortgage $1,206
Monthly Loss $2,310
Principal$317
Interest$889
Property Tax$281
Condo Fees$940
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.4%4
5-Year IRR
14.4%67
10-Year IRR
14.6%
Returns Index
34.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$33,300/yr
NOI
$12,914/yr
Net Cash Flow
-$130/mo
Cash Margin
-4.7%2
Cash Flow Index
1.9/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
33.2/ 100

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

Comparables

Properties near 75 Ellen Street 1111

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.