115 Frank's Way, Barrie

$595,000
115 Frank's Way

$595,000

New
7d
Att/Row/Townhouse2-Storey

115 Frank's Way, Barrie

Total Monthly Obligation $3,141

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1500-2000
DOM
7d
Score
21
Yield
5.7%
Cash on Cash
-0.2%
Cap Rate
4.6%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Att/Row/Townhouse
MLS® Number-S14086382
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-25.97 × 190.23 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,390 (2025)
Parking-3 - Built-In
Basement-Full, Walk-Up
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Unknown
Foundation-Other
Sewer-Sewer
Possession-tba
Neighbourhood-Allandale
Title-Residential Freehold

No agent assigned

Bright And Spacious Semi-Detached Corner 3 Bedrooms Unit, Baking To The Ravine. The Property Offers One Of The Largest And Most Practical Layout In The Complex & Situated On Child Safe Cresent In The Allandale Heights Neighborhood. Just In Steps From Go Station (800 Meters) And Barrie Downtown. Enjoy Public Waterfront Access, Parks, Nightlife, Shopping & So Much More! The Property Is Available Immediately.

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

Closing Costs

Mortgage Amount
$476,000
Land Transfer Taxes$8,375
Legal Fees (Est.)
$
Total cash required for closing$128,875

Total Monthly Obligation

$3,141/mo
Mortgage $2,400
Monthly Loss $2,509
Principal$632
Interest$1,768
Property Tax$366
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%24
Cash-on-Cash
-5.6%2
5-Year IRR
11.3%45
10-Year IRR
11.6%
Returns Index
23.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$33,984/yr
NOI
$21,696/yr
Net Cash Flow
-$592/mo
Cash Margin
-20.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
27.1/ 100

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

Comparables

Properties near 115 Frank's Way

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.