


































1/3611 DAPHNE CRESCENT, Barrie (Cundles East), ON L4M2Y7
$684,000 total
—
Asset Class
Multifamily
Size
—
Building class
C
Zoning
RF6 — Medium Density
$ / SF
—
Occupancy
96%
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)
Adjust the deal assumptions — returns recalculate instantly.
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.
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.
Confidential diligence documents for 11 DAPHNE CRESCENT, Barrie (Cundles East).
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.