1 Brown Wood Drive, Barrie

$849,500
1 Brown Wood Drive

$849,500

New
21d
Detached2-Storey

1 Brown Wood Drive, Barrie

Total Monthly Obligation $4,319

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
21d
Score
17
Yield
4.3%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-S13854594
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-45.28 × 124.66 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,207.54 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FIRST CONTACT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-Inground
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Little Lake
Title-Residential Freehold

No agent assigned

Welcome to 1 Brown Wood Dr, meticulously kept by the original owner, this quality Morra-built 2-storey all brick home is on a 45 x 124 foot lot. Shows well with pride of ownership. Spanning 2200 square feet of finished living space there is room for both relaxation and entertainment. 4 spacious bedrooms, 2.5 baths, providing comfortable accommodation for family and guests. The heart of the home, a good sized eat-in kitchen with stainless steel appliances, is perfect for gatherings with its seamless flow onto the deck into the backyard oasis and overlooking the family room with gas fireplace. Step outside to discover a landscaped retreat featuring a gas heated quality KOHO pool with a deep end plus large patios in the low maintenance back yard. Whether relaxing poolside or enjoying alfresco dining, this private haven promises endless enjoyment. Main floor laundry & inside access to the garage. The special private front entrance patio shaded in the trees is a nice bonus. The unfinished lookout basement is a blank slate, for additional living space or an in-law suite, complemented by oversized windows that flood the area with natural light. Recent improvements include pool heater, salt cell & pump plus a repaved driveway, eavestrough & downspouts and shingles with a 50 year transferrable warranty. Centrally located on a quiet street in Country Club Estates, enjoy proximity to a myriad of amenities including great schools, shopping, dining, recreational facilities, and healthcare services. Easy access to highway 400.

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

Closing Costs

Mortgage Amount
$679,600
Land Transfer Taxes$13,465
Legal Fees (Est.)
$
Total cash required for closing$184,865

Total Monthly Obligation

$4,319/mo
Mortgage $3,427
Monthly Loss $3,417
Principal$902
Interest$2,525
Property Tax$517
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.5%21
10-Year IRR
8.7%
Returns Index
11.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$36,720/yr
NOI
$22,340/yr
Net Cash Flow
-$1,565/mo
Cash Margin
-51.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.7/ 100

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

Comparables

Properties near 1 Brown Wood Drive

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.