73 Brown Street, Barrie

$725,000
73 Brown Street

$725,000

New
2d
Detached2-Storey

73 Brown Street, Barrie

Total Monthly Obligation $3,823

Beds
4
Baths
4
Park
4
Sqft
1500-2000
DOM
2d
Score
19
Yield
5.2%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-S14102842
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-49.21 × 132.65 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,281 (2026)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Holly
Title-Residential Freehold

No agent assigned

Ideally situated in a desirable, upscale family neighbourhood, this 3+1 bedroom, 4 bath, 2,000 sq. ft. all brick home, features excellent curb appeal, beautifully landscaped gardens, and an exceptionally spacious backyard. The inviting eat-in kitchen features an abundance of upgraded cabinetry and provides a walk-out to a huge entertainment deck, perfect for outdoor gatherings. The elegant living/dining room showcases beautiful hardwood floors, crown moldings and French doors. Upstairs, the large primary bedroom offers a walk-in closet and a 4-piece en-suite, while the additional bedrooms provide excellent space for a growing family. The fully finished basement adds valuable living space with a large recreation room, 4-piece bath, kitchenette, and dedicated exercise room. Additional highlights include main floor laundry, inside entry to the garage, ample storage, 4-car driveway, and no sidewalk. This exceptional property offers space, privacy, and effortless family living in a premium neighbourhood. Don't miss this opportunity.

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

Closing Costs

Mortgage Amount
$580,000
Land Transfer Taxes$10,975
Legal Fees (Est.)
$
Total cash required for closing$157,475

Total Monthly Obligation

$3,823/mo
Mortgage $2,924
Monthly Loss $3,053
Principal$770
Interest$2,155
Property Tax$523
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.7%34
10-Year IRR
10.4%
Returns Index
17.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$37,920/yr
NOI
$23,347/yr
Net Cash Flow
-$979/mo
Cash Margin
-31.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.5/ 100

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

Comparables

Properties near 73 Brown Street

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.