77 Franks Way, Barrie

$575,000
77 Franks Way

$575,000

New
24d
Att/Row/Townhouse2-Storey

77 Franks Way, Barrie

Total Monthly Obligation $3,059

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
24d
Score
20
Yield
5.2%
Cash on Cash
-2.5%
Cap Rate
4.1%
5Y IRR
13.6%
10Y IRR
13.1%
Property Type-Att/Row/Townhouse
MLS® Number-S13838468
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-20.18 × 158.12 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,376 (2025)
Parking-3 - Built-In
Basement-Partial Basement
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Allandale
Title-Residential Freehold

No agent assigned

Welcome to 77 Franks Way, a thoughtfully designed 3-bedroom townhome nestled in one of Barrie's most desirable and established enclaves, the Allandale neighborhood. Offering a harmonious blend of refined comfort and exceptional convenience, this residence presents an outstanding opportunity for families, professionals, and discerning buyers seeking a vibrant community lifestyle. This inviting townhome features a well-appointed layout that maximizes both space and natural light. The upper level offers three generously sized bedrooms, providing quiet retreats for family or guests, alongside ample closet space and versatile room to accommodate a home office or creative studio. The main living areas are designed for seamless flow, perfect for both relaxed daily living and entertaining. Location is paramount, and 77 Franks Way delivers unparalleled access to the best of Barrie. You are just moments away from the pristine shores of Kempenfelt Bay, the Allandale Waterfront, and its extensive network of scenic walking and cycling trails. Unmatched connectivity with the Allandale Waterfront GO Station located minutes away, ensuring a seamless commute to the Greater Toronto Area. Surrounded by a robust selection of lifestyle amenities, including boutique shopping, highly-rated local dining, fitness centers, and expansive parks. Situated in a premier school district, this address offers exceptional educational pathways for growing families. 77 Franks Way is more than an address-it is a gateway to the active, well-connected, and highly sought-after Allandale lifestyle.

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

Closing Costs

Mortgage Amount
$460,000
Land Transfer Taxes$7,975
Legal Fees (Est.)
$
Total cash required for closing$124,475

Total Monthly Obligation

$3,059/mo
Mortgage $2,319
Monthly Loss $2,449
Principal$610
Interest$1,709
Property Tax$365
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.3%
Returns Index
17.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$30,084/yr
NOI
$18,200/yr
Net Cash Flow
-$803/mo
Cash Margin
-32.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
26.5/ 100

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

Comparables

Properties near 77 Franks Way

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.