24 Goldie Drive, Orillia

$549,000
24 Goldie Drive

$549,000

New
4d
DetachedBungalow

24 Goldie Drive, Orillia

Total Monthly Obligation $2,893

HausQ Valuation Report
Beds
2
Baths
2
Park
6
Sqft
700-1100
DOM
4d
Score
38
Yield
7.8%
Cash on Cash
9.6%
Cap Rate
6.6%
5Y IRR
23.3%
10Y IRR
21.1%
Property Type-Detached
MLS® Number-S14093900
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-75 × 100 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,643.31 (2025)
Parking-7 - Detached
Basement-Partially Finished
Heating-Water (Other)
Brokerage-KELLER WILLIAMS REALTY CENTRES
Cooling-Other
Laundry-No
Fireplace-Wood
Pool-None
Facing-North
Exterior-Board & Batten
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-TBA
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

24 Goldie Dr in Orillia's desirable North Ward offers a great combination of comfort, convenience, and thoughtful updates, all within walking distance to the water and with easy highway access. This well-maintained 2-bedroom, 2-bathroom home features a bright and inviting layout with a fully renovated basement that adds valuable living space and flexibility. Major recent upgrades include the boiler and indirect water heater, AC/heat pump, windows and doors, eavestroughs, a rebuilt chimney, an updated WETT-certified fireplace, sump pit and pump, and fridge. Outside, the large fully fenced backyard is perfect for kids, pets, entertaining, or relaxing. There is also a detached, drive through garage with a covered carport. A fantastic opportunity to own an updated home in one of Orillia's most sought-after neighbourhoods.

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$2,893/mo
Mortgage $2,215
Monthly Loss $2,310
Principal$583
Interest$1,632
Property Tax$304
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.5%44
Cash-on-Cash
3.3%16
5-Year IRR
18.4%87
10-Year IRR
17.4%
Returns Index
50.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
38/ 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
$42,900/yr
NOI
$30,467/yr
Net Cash Flow
$324/mo
Cash Margin
9.1%23
Cash Flow Index
23.4/ 100
Risk Profile
Weight: 20%
DSCR
1.1540
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
37.7/ 100

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

Comparables

Properties near 24 Goldie 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.