
5048 William Street, Pickering
Pickering
$1,349,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 LEADING EDGE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
94
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,950/mo
Estimated from market price-to-rent ratios
Remarks
Welcome home to this delightful country charmer located in the prestigious and close-knot hamlet of Claremont. Nestled on a sprawling 82'x489' ravine lot backing onto a picturesque farm, this one of a kind property offers space and tranquility-all just a short drive from Pickering, Uxbridge, and Stouffville. Step inside this well-maintained and thoughtfully designed home, where natural light floods the open-concept layout. This bright kitchen flows seamlessly into the dining, living, and family rooms, creating an ideal space for everyday living and entertaining plus a main -floor office and spacious laundry room. The home is barrier free and designed for accessibility in mind with elevator and roll-in shower: suitable for all generations and needs. the second floor features a spacious primary bedroom with 5-piece ensuite, walk-in closet, and three more generously sized bedrooms perfect for guests or growing families. Property features: Approx. 1 acre ravine lot with Mitchell Creek running through. Backs onto a farm with phenomenal sunset views, a sledding hill in winter, and ideal conditions for gardening in warmer months. The front porch is perfect for enjoying your morning coffee to start your day. Proven potential for revenue as a film/commercial location, previously featured in marketing for prestigious company Ads. This house is walking distance to daycare, elementary school, cafe, library and community center. Quick access to golf courses, ski hills, farmers' markets, hiking, biking trails plus short drive to major commuter routes. Vibrant local community with Seasonal Events, and community-wide garage sales. This property offers the perfect blend of rural charm and urban accessibility, ideal for families, retirees, or anyone seeking a peaceful, nature-inspired lifestyle. Don't miss your chance to own this extraordinary home in one of Durham Region's most desirable communities.
MississaugaInvestor.ca
5048 William Street
Detached · 4bd/3ba · ~2,250 sqft
$1,349,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.13%
Monthly Cash Flow
-$4,941/mo
Estimated Rent
$3,950/mo
Cash-on-Cash
-20.01%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,950 |
| Mortgage | −$6,209 |
| Property Tax | −$1,135 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,124 |
| Vacancy (5%) | −$198 |
| Cash Flow | -$4,941/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,400 |
| Vacancy (5%) | −$2,370 |
| Property Tax | −$13,625 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,490 |
| Annual NOI | $15,215 |
| Cap Rate | 1.13% |
Cash Required to Close
| Down Payment (20%) | $269,800 |
| Ontario Land Transfer Tax | $23,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $296,255 |
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.