For Sale · Multifamily

11 DAPHNE CRESCENT, Barrie (Cundles East)

11 DAPHNE CRESCENT, Barrie (Cundles East), ON L4M2Y7

$684,000 total

—

Asset Class

Multifamily

Size

—

Building class

C

Zoning

RF6 — Medium Density

$ / SF

—

Occupancy

96%

About this property

Welcome to 11 Daphne Crescent, a thoroughly renovated VACANT LEGAL DUPLEX bungalow and exceptional incomeproperty with pride of ownership throughout. Ideal for an investor seeking rental income, a homeowneroffsetting their mortgage with a second suite, or a family looking for a flexible multigenerational or in-lawliving arrangement with separate living spaces. It offers investment security and versatility: $50,400/year($4,200/month) in gross rent, plus over $100,000 in upgrades in the last 7 years, already done foryou.Meticulous updates include a complete roof replacement (sheathing, insulation, shingles, soffits, fascia,and gutters), high-end Kempenfelt Windows, furnace and A/C, 100-amp electrical panel, water softener,washer/dryer, and reverse osmosis drinking water filtration.Both units feature updated kitchens with whitecabinetry, new countertops, Moen faucets, and stainless (wifi enabled) appliances. Upstairs has a hexagonbacksplash, brass hardware, and a dishwasher; downstairs has a herringbone backsplash. Both bathroomsare equally new, with the upstairs vanity built from marine-grade plywood cabinetry for long-termdurability. Wide-plank flooring with added sound barrier runs throughout both units.Coin laundry addsroughly $1,200/year. Each unit has its own indoor storage area and dedicated outdoor storage shed, in afenced backyard with a new deck and garbage enclosure. Walking distance to parks and schools, minutesfrom Bayfield Street shopping, Royal Victoria Hospital, and Georgian College, with easy Highway 400access. VACANT POSSESSION - the chance to move in or choose your own tenants and set new rental rates. This is an ideal turnkey investment property. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$684K
Down payment30% · $205K
Interest rate6.25%
Amortization25 years
Occupancy96%
Expense growth2.5%

Monthly debt service

$3K

Projected NOI

$30K

Annual cash flow

$-8K

Cash-on-cash

-3.89%

DSCR

0.79

Going-in cap

4.37%

Figures are modelled from the listed price and asset class for illustration only. Verify all income, expenses, and financing terms independently before making an offer.

Area demographics

Trade area within 3 miles of the property.

Population

142,440

Households

58,050

Median income

$131,500

Median age

36

Daytime population

181,190

5-yr growth

5.5%

Modelled estimates for illustration until a licensed census data provider is connected.

Secure deal room

Confidential diligence documents for 11 DAPHNE CRESCENT, Barrie (Cundles East).

NDA required
  • Offering Memorandum

    PDF · 4.2 MB

  • Rent Roll & T-12

    XLSX · 820 KB

  • Environmental Phase I

    PDF · 6.7 MB

  • Site Survey & Plans

    PDF · 11.4 MB

  • Zoning Confirmation Letter

    PDF · 310 KB

Preview experience — the electronic NDA is illustrative and is not a binding agreement.