77 Carlton Road, Barrie

$449,900
77 Carlton Road

$449,900

Price Change
9d
Semi-Detached 2-Storey

77 Carlton Road, Barrie

Total Monthly Obligation $2,464

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
9d
Score
28
Yield
7.2%
Cash on Cash
6.1%
Cap Rate
5.9%
5Y IRR
20.4%
10Y IRR
18.6%
Property Type-Semi-Detached
MLS® Number-S14032280
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-30 × 120 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,289 (2025)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-60/TBA
Neighbourhood-Cundles East
Title-Residential Freehold

No agent assigned

Beautiful, Bright and spacious semi-detached two-storey home is just a short walk to all the amenities along Bayfield Street! Ideally located near parks, several trails in a family-friendly neighbourhood, this move-in-ready home offers 3 bedrooms and 3 bathrooms. Enjoy a bright living room, a modern eat-in kitchen, and a walkout to the deck overlooking a private, fully fenced backyard complete with a garden shed. The finished basement offers excellent potential for an in-law suite or additional living space with 4 pc bath and kitchen. Featuring newer laminate flooring, fresh paint throughout, this home is full of opportunity to make it your own. A wonderful place to call home!

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,464/mo
Mortgage $1,815
Monthly Loss $1,986
Principal$478
Interest$1,337
Property Tax$274
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.6%7
5-Year IRR
15.3%73
10-Year IRR
14.8%
Returns Index
38.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$32,232/yr
NOI
$21,220/yr
Net Cash Flow
-$46/mo
Cash Margin
-1.7%3
Cash Flow Index
3.4/ 100
Risk Profile
Weight: 20%
DSCR
0.9725
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
36.5/ 100

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

Comparables

Properties near 77 Carlton Road

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.