122 Browning Trail, Barrie

$738,880
122 Browning Trail

$738,880

New
8d
Detached2-Storey

122 Browning Trail, Barrie

Total Monthly Obligation $3,786

Beds
5
Baths
3
Park
2
Sqft
1500-2000
DOM
8d
Score
20
Yield
5.3%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-S14081288
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-66.01 × 120 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,165.61 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SECURITY REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Electric, Family Room, Living Room
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible TBA
Neighbourhood-Letitia Heights
Title-Residential Freehold

No agent assigned

Welcome to 122 Browning Trail a home where Your Family can grow and memories are made! Discover the perfect blend of space and comfort, this inviting 4+1 bedroom family home, thoughtfully designed to accommodate every stage of family life. The well-planned main floor offers generous living spaces ideal for both everyday living and entertaining. The bright living room overlooks the enclosed front porch and lovely front garden, creating a welcoming first impression. At the heart of the home is the beautifully updated kitchen, conveniently connected to the separate dining and family rooms; perfect for preparing family meals, hosting friends, or bringing everyone together for special occasions.The second floor offers 4 spacious bedrooms, providing comfort and privacy for the entire family. A generous primary bedroom features an updated private ensuite, creating a relaxing personal retreat. Three additional well-sized bedrooms. Finished basement, with large recreation room for movie nights, games area, home gym, or space for teenagers to unwind plus additional bedroom for guests. Enjoy outdoor living at its best in the fully fenced backyard, surrounded by mature trees for added privacy and a peaceful atmosphere. The two-tier deck and inviting gazebo provide the perfect backdrop for summer barbecues, outdoor dining, family celebrations, or quiet evenings outdoors. Inside, the family room has been refreshed with new flooring and fresh paint, offering a bright and comfortable space with lovely backyard views and convenient access to your outdoor retreat.With its generous living spaces, versatile finished basement, and inviting outdoor setting, this home offers the space and flexibility today's families need. A wonderful place to put down roots, enjoy life's special moments, and create lasting memories for years to come!

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

Closing Costs

Mortgage Amount
$591,104
Land Transfer Taxes$11,253
Legal Fees (Est.)
$
Total cash required for closing$160,529

Total Monthly Obligation

$3,786/mo
Mortgage $2,980
Monthly Loss $3,002
Principal$784
Interest$2,196
Property Tax$430
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.6/ 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
$39,000/yr
NOI
$25,434/yr
Net Cash Flow
-$861/mo
Cash Margin
-26.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
23.1/ 100

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

Comparables

Properties near 122 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.