438-415 Sea Ray Ave Avenue, Innisfil, ON

Rural Innisfil, Innisfil · MLS® N13099802

$519,000
For Sale
Listed 140 days agoNo offer date stated
Request a showing
◎ Directions
2Bedrooms
2Bathrooms
1Garage
800-899Sq ft

About this home

In short

  • Rarely offered penthouse facing the forest! Experience elevated resort living at Friday Harbour Resort in this beautifully appointed 2-bedroom, 2-bathroom west-facing...
  • Designed for both comfort and style, this open-concept layout is filled with natural light and seamlessly extends to a private outdoor space-perfect for enjoying...
  • Whether you're looking for a full-time residence, weekend escape, or income-generating property, this west-facing unit delivers the perfect balance of relaxation and...
  • Buyer to pay 2% plus HST FH association fee

**Rarely offered penthouse facing the forest!** Experience elevated resort living at Friday Harbour Resort in this beautifully appointed 2-bedroom, 2-bathroom west-facing suite. Designed for both comfort and style, this open-concept layout is filled with natural light and seamlessly extends to a private outdoor space-perfect for enjoying breathtaking sunset views. The modern kitchen features sleek finishes, ample cabinetry, and a functional layout ideal for entertaining or everyday living. The spacious primary suite offers a serene retreat with its own ensuite bath, while the second bedroom provides flexibility for guests, a home office, or additional living space. Step outside and immerse yourself in a true four-season lifestyle. From waterfront dining, boutique shopping, and the vibrant boardwalk to boating, golfing at The Nest, scenic walking trails, and the Beach Club-everything is at your doorstep. Located just minutes from Barrie and within easy reach of the GTA, this is more than a home-it's a lifestyle investment. Whether you're looking for a full-time residence, weekend escape, or income-generating property, this west-facing unit delivers the perfect balance of relaxation and energy in one of Ontario's most sought-after resort communities. **EXTRAS** Lifestyle Investment: Lake Club Fee $230.60/Month, Annual Fee $1,751.27/Year. Buyer to pay 2% plus HST FH association fee

Key facts

Property type
Condo Apartment, Apartment
MLS®
N13099802
Bedrooms
2
Bathrooms
2
Size
800-899 sq ft
Cross streets
FRIDAY HARBOUR RESORT
Parking
1 garage (underground)
Basement
None
Heating
Forced Air
A/C
Central Air
Exterior
Brick
Maintenance
$595/mo
Exposure
West
Property tax
$4,556 / 2025
Days on market
140
Listing brokerage
RE/MAX REALTRON REALTY INC.

Rooms

Living RoomFlat4.81 × 3.95 m

combined w/dining · w/o to balcony · open concept

Bedroom 2Flat3.62 × 2.69 m

closet · window

KitchenFlat3.42 × 2.49 m

stainless steel appl · open concept · combined w/living

Primary BedroomFlat4.81 × 2.98 m

closet · window

Our TakeTeam Asgarian · Broker
A small discount is typical
$504Klikely sale price

Listed at $519,000. Going by how homes in Rural Innisfil and the wider GTA have actually closed against their asking prices (about 97%, 10 local closings in 90 days), the likely sale price is near $504K, if it sells. A realistic range is $475K to $545K.

Independent value check: $631K. Without looking at the asking price, our model values the home itself about 22% above the ask (homes like it typically land between $587K and $663K).

List price
$475KBelow recent closings$545KAbove recent closings

Total price vs nearby homes. Likely closing about $504K, from 10 recent closings in this pocket.

The market behind the math:

10sold nearby · 90 days
$423Kmedian sold price
97%of asking, on average
−12%prices vs a year ago
~57 dayshomes like this take to sell
140days on market so far
$2,461/moest. rent · 262 leases
5.7%gross yield on the ask
Buyer's market
Buyer's marketSeller's market

About 8.7 months of inventory: 29 condo apartment homes for sale in the area against 10 closings in the last 90 days. Under two months favours sellers, over four favours buyers.

This home
Below area avgAbove area avg

Price per square foot: this home lists at $611/sqft against an area asking average of $671/sqft.

How this estimate is builtthe short version

This figure comes from a model built on about 44,000 recent GTA sales. It weighs this home’s tax assessment, size, age, location and features against what homes like it actually sold for, including sales in this neighbourhood and this building.

It never sees the asking price. The 10 most comparable recent sales on their own, adjusted for size, beds, baths and lot, point to about $452K. Condition and finishes remain an in-person call.

What the listing highlights1 point to weigh

Claims from the listing, worth confirming in person. I can book you a private showing.

  • Open-concept layout: modern, sought-after flow. Lifestyle

Based on 10 comparable homes that sold in Rural Innisfil over the past two years, from 77 closings there.

Neighbourhood & location

Rural Innisfil, Innisfil, ON

CommuteTime from this home to where you spend your day

Enter a workplace or destination and we’ll show the door-to-door time by car, transit and bike.

Get the full neighbourhood report (schools, parks, transit & safety) →

Affordability & Mortgage

Affordability
$2,365/mo
$118KIncome needed
4.4×Price ÷ income
$546Weekly cost
$6,855Land transfer tax, one-time (Ontario)
20% down4.79%25-yr amortization

Income needed assumes a ~32% GDS ratio; weekly is mortgage principal & interest only. Price ÷ income is the home price over the income needed. Fixed reference assumptions so listings compare on equal footing, not a lending decision.

71%mortgage
Mortgage $2,365Property tax $380Condo fee $595Total carry $3,340

Calculate and customize your mortgage and other expenses

Adjust the down payment, rate, and amortization, and add property tax, condo fees, and heating to see your true monthly cost.

Your numbers

$
20.0%
$
%
4.49%
%
Live rate from Ratehub.ca

Conventional (20%+ down). Best insured 5-year fixed 4.34% via Ratehub.ca (as of September 25, 2026); conventional rates run a little higher.

years
years (your rate-locked period)
$2,296per month

Mortgage amount $415,200 · 4.49% over 25 years

$103,800Down payment (20.0%)
$415,200Loan before insurance
$0CMHC premium
$3,270Total monthly cost

Total monthly cost

Mortgage payment (monthly equivalent)
$2,296
Property tax
$380
Condo / maintenance fees
$595
Heating
$0
Estimated monthly cost
$3,270

Add your own property tax, condo fees, and heating on the left for a sharper total.

One-time closing costs

Ontario land transfer tax
$6,855
Estimated closing costs
$6,855

Plus your down payment of $103,800. Legal fees, title insurance, and adjustments are extra and vary by deal.

Mortgage stress test

6.49%Qualifying rate
$2,779/monthPayment at the qualifying rate

Lenders qualify you at the greater of your rate plus 2% or 5.25%. You do not pay this rate. It just shows you could still handle payments if rates rose, so aim to stay comfortable at this higher number.

Over the full 25 years

$273,514Total interest paid
$688,714Total of all payments
Principal $415,200 Interest $273,514
YearPrincipalInterestBalance
1$9,265$18,283$405,935
2$9,686$17,862$396,248
3$10,126$17,423$386,122
4$10,586$16,963$375,537
5$11,066$16,482$364,470
6$11,569$15,980$352,901
7$12,094$15,454$340,807
8$12,643$14,905$328,164
9$13,217$14,331$314,947
10$13,817$13,731$301,129
11$14,445$13,104$286,685
12$15,101$12,448$271,584
13$15,786$11,762$255,798
14$16,503$11,046$239,295
15$17,252$10,296$222,043
16$18,036$9,513$204,007
17$18,855$8,694$185,152
18$19,711$7,838$165,442
19$20,606$6,943$144,836
20$21,541$6,007$123,295
21$22,519$5,029$100,776
22$23,542$4,007$77,234
23$24,610$2,938$52,624
24$25,728$1,821$26,896
25$26,896$652$0

At the end of your 5-year term

Total paid over the term
$137,743
Principal paid down
$50,730
Interest paid
$87,013
Balance remaining
$364,470

Talk to Team Asgarian about your options

Rates and programs change often. We will connect you with a trusted mortgage professional and build a plan that fits your budget and goals.

Let's connect

Estimates only, not a mortgage quote or pre-approval. Figures use Canadian semi-annual compounding, current minimum down-payment rules, CMHC premium tiers, and Ontario (plus Toronto, when selected) land transfer tax. Actual rates, taxes, insurance, and closing costs vary by lender and property. Confirm every number with your mortgage professional.

Investor snapshot

Rental yield
From 262 whole-home leases in Rural Innisfil$2,461/mo
$29,532Gross annual rent
2.7%Cap rate after taxes and upkeep
$2,338 to $2,584Typical rent range
~31 daysTo find a tenant, on average

Thinking of this home as an investment? We will pull real comparable rents and run the full numbers with you.

Talk about the numbers

The last 262 whole-home leases in Rural Innisfil signed at a median of $2,391 a month; adjusted to this home for size, beds and baths, and for where rents stood the month each signed, that is $2,461. The gross yield above is on the asking price, before taxes and upkeep; the cap rate is after them. A finished basement or second suite can push real rent above it. Taxes, fees, and vacancy vary by property, and cap rate is before financing.

5.7%
Gross yield
− Property tax $4,556− Condo fees $7,141− Insurance $600− Vacancy & upkeep $3,249Net operating income $13,986

All information deemed reliable but not guaranteed. For personal, non-commercial use only. Listing courtesy of RE/MAX REALTRON REALTY INC.. MLS®/PropTx.

CallRequest a showing