81 E Wellington Street E, Barrie

$469,000
81 E Wellington Street E

$469,000

New
3d
DetachedBungalow

81 E Wellington Street E, Barrie

Total Monthly Obligation $2,631

HausQ Valuation Report
Beds
5
Baths
2
Park
2
Sqft
700-1100
DOM
3d
Score
20
Yield
5.6%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-S14098684
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-74.22 × 129 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,376 (2026)
Parking-3 - Detached
Basement-Finished with Walk-Out
Heating-Water (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Wood
Pool-None
Facing-South
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-flex
Neighbourhood-City Centre
Title-Residential Freehold

No agent assigned

Loaded with Charm & Character, Kitchen has Original Hardwood Strip Flooring, Crafted Island & Cabinetry, 2 Gas Fireplaces, B/I Bookcases, 3 Bdrms Up, 2 Down. Basement Currently Set Up for In-Law Situation. Oversized Private Treed Lot, (74 x 128 Ft), 1 1/2 car Insulated Garage With 220A. Walking distance To Waterfront, Downtown, Library, Farmer's Market & more!

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

Closing Costs

Mortgage Amount
$375,200
Land Transfer Taxes$5,855
Legal Fees (Est.)
$
Total cash required for closing$101,155

Total Monthly Obligation

$2,631/mo
Mortgage $1,892
Monthly Loss $2,134
Principal$498
Interest$1,394
Property Tax$365
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.6%33
10-Year IRR
10.4%
Returns Index
17.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$26,400/yr
NOI
$14,884/yr
Net Cash Flow
-$651/mo
Cash Margin
-29.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.668
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
29.8/ 100

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

Comparables

Properties near 81 E Wellington Street E

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.