321 Johnson Street, Barrie

$819,000
321 Johnson Street

$819,000

New
7d
DetachedBungalow-Raised

321 Johnson Street, Barrie

Total Monthly Obligation $4,090

HausQ Valuation Report
Beds
6
Baths
2
Park
2
Sqft
1100-1500
DOM
7d
Score
17
Yield
4.1%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Detached
MLS® Number-S14091594
Beds-6
Bathrooms-2
Size-1100-1500 sqft
Lot Size-49.21 × 109.35 ft
Listed on site-Oct 16, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-16-30
Taxes-$4,930.81 (2026)
Parking-3 - Attached
Basement-Finished, Separate Entrance, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60/90
Neighbourhood-Georgian Drive
Title-Residential Freehold

No agent assigned

Welcome to 321 Johnson Street. Located very prime location of barrie. THIS SIX-BEDROOM HOME WITH A WALKOUT BASEMENT & PRIVATE BACKYARD! The bright eat-in kitchen features beautiful vinyl floors, a skylight, and a w/o to the deck, offering a seamless indoor-outdoor flow. 3 good Size bedrooms on the main floor include a primary bedroom with a 4pc semi-ensuite bathroom. Minutes walk from RVH, Georgian College & parks. Easy access to Hwy 400 & nearby amenities ensures a stress-free lifestyle.

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

Closing Costs

Mortgage Amount
$655,200
Land Transfer Taxes$12,855
Legal Fees (Est.)
$
Total cash required for closing$178,155

Total Monthly Obligation

$4,090/mo
Mortgage $3,304
Monthly Loss $3,220
Principal$869
Interest$2,434
Property Tax$411
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.2/ 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
$33,888/yr
NOI
$21,068/yr
Net Cash Flow
-$1,548/mo
Cash Margin
-54.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.4/ 100

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

Comparables

Properties near 321 Johnson Street

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.