25 Southwoods Crescent 57, Barrie

$439,990
25 Southwoods Crescent 57

$439,990

New
2d
Condo Townhouse2-Storey

25 Southwoods Crescent 57, Barrie

Total Monthly Obligation $2,571

Beds
3
Baths
3
Park
2
Sqft
1200-1399
DOM
2d
Score
24
Yield
6.8%
Cash on Cash
1.3%
Cap Rate
4.9%
5Y IRR
16.6%
10Y IRR
15.4%
Property Type-Condo Townhouse
MLS® Number-S14104268
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,211.73 (2026)
Maintenance-$245.36/mo
Locker-None
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX METROPOLIS REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-60-90 Days
Neighbourhood-Holly
Title-Residential Condo & Other

No agent assigned

Welcome to 25 Southwoods Cres 57, an elegant End-Unit Condo Townhouse in the heart of Essa, offering sophisticated, low-maintenance living with an exceptional combination of space, comfort and convenience. Offering close to 2000 sq. ft. of beautifully updated living space, this spacious 3-bedroom, 3-bathroom home is tucked away in a highly sought-after Holly Community in Barrie. Stepping inside, you'll find Soaring 9-foot ceilings enhance the sense of openness throughout the main living areas. The elegant combined living room and dining area creates an inviting setting for both everyday living and entertaining. At the heart of the home is a beautifully kitchen, featuring premium countertops, abundant cabinetry and sleek appliances. Upstairs, you'll find three generous bedrooms with a 3-piece ensuite. Open finished basement with a 3pc bathroom can be used as a nanny suite, second living room or a recreation space. Ideally located just minutes from Hwy 400, top-rated schools, serene parks, and all essential amenities, this home combines style, comfort, and convenience.

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

Closing Costs

Mortgage Amount
$351,992
Land Transfer Taxes$5,275
Legal Fees (Est.)
$
Total cash required for closing$94,773

Total Monthly Obligation

$2,571/mo
Mortgage $1,775
Monthly Loss $2,104
Principal$467
Interest$1,308
Property Tax$351
Condo Fees$245
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.0%3
5-Year IRR
12.6%54
10-Year IRR
12.7%
Returns Index
28.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$30,048/yr
NOI
$17,487/yr
Net Cash Flow
-$318/mo
Cash Margin
-12.7%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
32.4/ 100

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

Comparables

Properties near 25 Southwoods Crescent 57

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.