142 Shepherd Drive, Barrie

$799,000
142 Shepherd Drive

$799,000

New
8d
Semi-Detached 2-Storey

142 Shepherd Drive, Barrie

Total Monthly Obligation $4,052

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
8d
Score
16
Yield
3.9%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Semi-Detached
MLS® Number-S14081204
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-24.61 × 91.86 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$5,444.45 (2026)
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Rural Barrie Southeast
Title-Residential Freehold

No agent assigned

Stunning home 3 years new - 3 Spacious bedroom model of Great Gulf Homes - Sunfilled open concept, 9 foot ceiling on main floor, gleaming wood floor on main level and upper landing, wood staircase with trendy metal pickets, modern kitchen has pantry and centre island with quartz counter and stainless steel appliances, breakfast area walkout to deck, 3 great size bedrooms, primary bedroom has 2 closets, lavish ensuite with soaker tub and separate shower, convenient second floor laundry, direct entry from garage. 1760 sq. ft. per builder floor plan. Great opportunity to live in an up and coming neighbourhood. 5 Minutes to highway 400, 5 minutes to Barrie South GO Station. Amazing location close to all amenities. Move-in ready! In excellent "like new" condition! Note: Selected images feature digital staging; furnishings and decor have been added for illusration purposes only.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$4,052/mo
Mortgage $3,223
Monthly Loss $3,204
Principal$848
Interest$2,375
Property Tax$454
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.1%14
10-Year IRR
7.6%
Returns Index
8.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$30,804/yr
NOI
$17,779/yr
Net Cash Flow
-$1,741/mo
Cash Margin
-67.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.1/ 100

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

Comparables

Properties near 142 Shepherd 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.