54 Red Maple Lane, Barrie

$399,000
54 Red Maple Lane

$399,000

New
9d
Att/Row/Townhouse3-Storey

54 Red Maple Lane, Barrie

Total Monthly Obligation $2,321

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
9d
Score
26
Yield
7.2%
Cash on Cash
4.7%
Cap Rate
5.6%
5Y IRR
19.3%
10Y IRR
17.7%
Property Type-Att/Row/Townhouse
MLS® Number-S14082558
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.67 × 49.38 ft
Listed on site-Oct 14, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,038 (2025)
Parking-2 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER IKC REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-Innis-Shore
Title-Residential Freehold

No agent assigned

Beautifully designed Elm Model back-to-back townhome offering 1,425 sq. ft. of bright, modern living space. Featuring 2 bedrooms + den, 2.5 bathrooms, and an open-concept layout, this home is ideal for first-time buyers, downsizers, or investors. Large south-facing windows fill the home with natural light, while the main floor offers 9-foot ceilings, a modern kitchen with ample cabinetry, and a large breakfast bar overlooking the spacious living and dining areas. The bright second floor features a bedroom with balcony access, and the primary suite includes a walk-in closet and a 4-piece ensuite. Laundry adds extra functionality. Complete with a single-car garage, parking for 1 additional vehicle, and POTL $175/month, this home is just minutes from the GO Station, Highway 400, Lake Simcoe, the beach, parks, shopping, schools, and Friday Harbour Resort. The tenant currently occupies the property. Once vacated, the home will be freshly painted and professionally cleaned prior to closing. Some photos of the property are shown before tenancy as vacant state.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,321/mo
Mortgage $1,609
Monthly Loss $1,897
Principal$424
Interest$1,186
Property Tax$337
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.4%4
5-Year IRR
13.9%64
10-Year IRR
13.8%
Returns Index
33.4/ 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
$28,680/yr
NOI
$17,274/yr
Net Cash Flow
-$170/mo
Cash Margin
-7.1%1
Cash Flow Index
1.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
36.1/ 100

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

Comparables

Properties near 54 Red Maple 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.