185 Dunlop Street E 620, Barrie

$549,000
185 Dunlop Street E 620

$549,000

New
3d
Condo ApartmentApartment

185 Dunlop Street E 620, Barrie

Total Monthly Obligation $3,902

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
3d
Score
16
Yield
5.9%
Cash on Cash
-10.1%
Cap Rate
2.4%
5Y IRR
7.7%
10Y IRR
8.4%
Property Type-Condo Apartment
MLS® Number-S14098586
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$6,266.24 (2026)
Maintenance-$965/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Stucco (Plaster)
Possession-Flexible
Neighbourhood-Lakeshore
Title-Residential Condo & Other

No agent assigned

WELCOME TO LAKEHOUSE, WHERE MODERN CONDO LIVING MEETS THE WATERFRONT LIFESTYLE IN THE HEART OF BARRIE! THIS SPACIOUS 1103 SQ FT 2-BEDROOM, 2-BATHROOM SUITE OFFERS A THOUGHTFULLY DESIGNED LAYOUT WITH GENEROUS PRINCIPAL ROOMS AND PLENTY OF SPACE TO LIVE, WORK AND ENTERTAIN. STEP OUTSIDE TO THE IMPRESSIVE 17.7 FT X 7 FT BALCONY, AN IDEAL EXTENSION OF YOUR LIVING SPACE FOR MORNING COFFEE, RELAXING EVENINGS OR ENTERTAINING OUTDOORS. ENJOY THE WATERFRONT OF BEAUTIFUL LAKE SIMCOE JUST STEPS AWAY TO WATERFRONT, TRAILS, AND EVERYTHING DOWNTOWN BARRIE HAS TO OFFER, INCLUDING RESTAURANTS, SHOPS AND ENTERTAINMENT. ALSO ENJOY THE CONVENIENCE OF HAVING YOUR STORAGE LOCKER ON THE SAME LEVEL AS YOUR UNIT, 1 UNDERGROUND PARKING, AND MANY AMAZING BUILDING AMENITIES. ENJOY BARRIES PREMIER WATERFRONT LIVING, DOWNTOWN CONVENIENCE AND A SPACIOUS FLOOR PLAN- ALL IN ONE.

$
$
%
%
$
$
$
(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

$3,902/mo
Mortgage $2,215
Monthly Loss $3,319
Principal$583
Interest$1,632
Property Tax$522
Condo Fees$965
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.8%0
5-Year IRR
4.5%9
10-Year IRR
6.7%
Returns Index
5.9/ 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
$32,652/yr
NOI
$9,141/yr
Net Cash Flow
-$1,453/mo
Cash Margin
-53.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.343
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.2/ 100

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

Comparables

Properties near 185 Dunlop Street E 620

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.