
73 Browning Trail, Barrie
Barrie
$669,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK CHAY REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To 73 Browning Trail, A Beautifully Maintained Family Home Nestled On A Quiet, Family-Friendly Street Surrounded By Mature Trees, Parks & Excellent Schools, This Home Offers The Perfect Combination Of Comfort, Space & Everyday Convenience. Offering 3+1 Bedrooms, 2 Full Washrooms, A Lower Level With A Walkout, This Home Is Ideal For Growing Families, First-Time Buyers Or Investors Looking For A Move-In Ready Property In A Fantastic Location.Step Inside To A Bright & Functional Layout Featuring Spacious Principal Rooms Filled With Natural Light. The Inviting Living & Dining Areas Flow Seamlessly Into The Well-Appointed Kitchen, Offering Ample Cabinetry, Generous Counter Space & An Everyday Dining Area Perfect For Family Meals Or Entertaining.The Main Level Features Three Spacious Bedrooms & A Full Washroom, While The Finished Walkout Lower Level Adds Incredible Versatility With A Large Recreation Room, Fourth Bedroom & Second Full Washroom. Whether You Need Additional Living Space For Extended Family, Overnight Guests, A Teen Retreat Or A Home Office, The Lower Level Offers Endless Possibilities.Outside, Enjoy A Private Backyard With Plenty Of Space For Summer Barbecues, Gardening Or Simply Relaxing. Conveniently Located Just Minutes To Lampman Lane Park, Sunnidale Park, Schools, Shopping, Restaurants, Public Transit, Downtown Barrie & Highway 400, This Home Offers The Perfect Blend Of Comfort, Functionality & An Outstanding Location.
MississaugaInvestor.ca
73 Browning Trail
Detached · 4bd/2ba · ~1,300 sqft
$669,000
Cash-Flow Report · August 3, 2026
Cap Rate
2.3%
Monthly Cash Flow
-$1,796/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-14.7%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$3,079 |
| Property Tax | −$641 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$558 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$1,796/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$7,694 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,690 |
| Annual NOI | $15,406 |
| Cap Rate | 2.3% |
Cash Required to Close
| Down Payment (20%) | $133,800 |
| Ontario Land Transfer Tax | $9,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $146,655 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.