79 Browning Trail, Barrie

$798,000
79 Browning Trail

$798,000

Price Change
22d
Detached2-Storey

79 Browning Trail, Barrie

Total Monthly Obligation $4,027

Beds
5
Baths
4
Park
2
Sqft
1500-2000
DOM
22d
Score
18
Yield
4.7%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-S13846500
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-49.21 × 171 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$5,200 (2025)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Min 60 days
Neighbourhood-Letitia Heights
Title-Residential Freehold

No agent assigned

Welcome to this exceptional 5-bedroom, 4-bathroom home, set on a coveted ravine lot with seasonal panoramic views of Barrie. Combining family living, weekend entertaining, and smart investment income, it offers a registered second suite, a heated in-ground pool, and premium finishes throughout. Features include beautiful hardwood floors, separate living and dining rooms, an inviting family room with fireplace, a 2-piece bath, and convenient main-floor laundry. The recently renovated kitchen is the heart of the home, perfectly appointed for both everyday living and entertaining. Upstairs, the main 4-piece bath and the ensuite have both been renovated within the past two years. Recent updates also include a new furnace, central air conditioning, front door, and front walkway (2024-2025).Step outside to your own private oasis. The spectacular 16x32-foot heated in-ground pool comes with a new liner, new heater, automatic pool cleaner, and winter safety cover. Mature perennial gardens frame the front and back yards, providing curb appeal and summer seclusion on this ravine setting.The lower level registered legal, in-law suite with separate entrance, currently pays $1,332/month inclusive of utilities and internet, providing immediate income to help offset a mortgage payment

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

Closing Costs

Mortgage Amount
$638,400
Land Transfer Taxes$12,435
Legal Fees (Est.)
$
Total cash required for closing$173,535

Total Monthly Obligation

$4,027/mo
Mortgage $3,219
Monthly Loss $3,180
Principal$847
Interest$2,372
Property Tax$433
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$37,728/yr
NOI
$24,255/yr
Net Cash Flow
-$1,198/mo
Cash Margin
-38.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.3/ 100

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

Comparables

Properties near 79 Browning Trail

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.