24 Grand Forest Drive, Barrie

$899,900
24 Grand Forest Drive

$899,900

New
21d
Detached2-Storey

24 Grand Forest Drive, Barrie

Total Monthly Obligation $4,577

Beds
6
Baths
4
Park
2
Sqft
2000-2500
DOM
21d
Score
16
Yield
4.2%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-S13855082
Beds-6
Bathrooms-4
Size-2000-2500 sqft
Lot Size-51.88 × 118.11 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,867.91 (2026)
Parking-4 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 B.J. ROTH REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Bayshore
Title-Residential Freehold

No agent assigned

Kingswood beauty on a walk-out lot with favorable distance from neighboring homes, offering the private setting you've been hoping to find in this premium sought-after family neighborhood. This spacious 4+1 bedroom & 3.1 bath all-brick detached home provides room for the whole family and exceptional flexibility for extended family living or income opportunities, featuring two kitchens, two laundry rooms, and a separate basement entrance. With 2,314 sq. ft. of above-grade living space and four bedrooms on the second level, plus an additional 806 sq. ft. in the walk-out lower level including a bedroom and den (set up with a bed), this two-story model delivers all the space you could need. Kingswood is located in the Bayshore community near Big Bay Point Road and Hurst Drive, close to everything desired in a commuter-friendly location including the waterfront, GO Station, parks, schools, shopping, and dining. The home combines generous living areas with a flexible floor plan and 4-car parking and inside garage entry access. Easy to show with flexible closing.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,577/mo
Mortgage $3,630
Monthly Loss $3,622
Principal$955
Interest$2,675
Property Tax$572
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$37,800/yr
NOI
$22,652/yr
Net Cash Flow
-$1,742/mo
Cash Margin
-55.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.8/ 100

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

Comparables

Properties near 24 Grand Forest 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.