38 Kenwell Crescent 3, Barrie

$549,900
38 Kenwell Crescent 3

$549,900

New
2d
Att/Row/Townhouse2-Storey

38 Kenwell Crescent 3, Barrie

Total Monthly Obligation $2,898

Beds
3
Baths
1
Park
2
Sqft
1100-1500
DOM
2d
Score
21
Yield
5.6%
Cash on Cash
-0.3%
Cap Rate
4.5%
5Y IRR
15.3%
10Y IRR
14.4%
Property Type-Att/Row/Townhouse
MLS® Number-S14101056
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-22.96 × 97.67 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$3,654.08 (2026)
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Holly
Title-Residential Freehold

No agent assigned

Stunning All-Brick Townhome In The Highly Sought-After Holly Community! This Beautiful 3-Bedroom, 1-Bathroom Home Offers Just Over 1,100 Sq Ft Of Finished Open-Concept Living Space, Perfectly Suited For Modern Living And Entertaining. The Chef-Inspired Kitchen Features A Gorgeous Herringbone Backsplash, Quartz Countertops, Large Farmhouse Sink, Gas Range, And Centre Island With Plenty Of Space To Gather. Step Through The Walkout To Your Fully Fenced Private Backyard Retreat, Complete With Durable Composite Decking, Garden Shed, And Gas Line Hookup, Offering The Ideal Setting For Summer BBQs, Relaxing Evenings, And Fire Pit Nights. Upstairs,You'll Find Three Spacious Bedrooms, Including A Bright Primary Suite With Excellent Closet Organization And Plenty Of Natural Light. Conveniently Located Close To Shopping, Restaurants, Schools, Parks, Public Transit, Golf,And Just Minutes To Hwy 27 & Hwy 400. A Fantastic Opportunity To Call The Desirable Holly Community Home! New Roof (2025), New Windows (2025), And New Attic Insulation (2025)

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

Closing Costs

Mortgage Amount
$439,920
Land Transfer Taxes$7,473
Legal Fees (Est.)
$
Total cash required for closing$118,953

Total Monthly Obligation

$2,898/mo
Mortgage $2,218
Monthly Loss $2,314
Principal$584
Interest$1,634
Property Tax$305
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.1%43
10-Year IRR
11.4%
Returns Index
22.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$30,960/yr
NOI
$19,710/yr
Net Cash Flow
-$576/mo
Cash Margin
-22.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
28.6/ 100

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

Comparables

Properties near 38 Kenwell Crescent 3

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.