49 Tunmead Square, Toronto E11
Toronto E11
$899,000
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 REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
2
Days on Market
46
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,450/mo
Estimated from market price-to-rent ratios
Remarks
Excellent Location!** Solid Brick & Stucco Bungalow **in High-Demand Markham Rd & Finch Area **Absolutely well-maintained and beautifully updated, this detached home sits on a rare 50-foot frontage in a peaceful, family-friendly neighbourhood***. Offering 3+2 bedrooms, a den, 2 bathrooms, and parking for 5 vehicles, this property is ideal for first-time buyers, growing families, or investors seeking income potential.*** Enjoy your own private backyard oasis complete with a heated in-ground pool and two gazebos, perfect for entertaining or relaxing. Major updates include Furnace & A/C (2021) and Roof (2018).***Conveniently located within walking distance to schools, parks, shopping, and TTC, and just minutes to Highway 401, Centennial College, places of worship, and other amenities.**** An exceptional opportunity for first-time buyers, families, and investors alike. Don't miss this must-see property!!!
MississaugaInvestor.ca
49 Tunmead Square
Detached · 5bd/2ba · ~1,300 sqft
$899,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.12%
Monthly Cash Flow
-$2,547/mo
Estimated Rent
$3,450/mo
Cash-on-Cash
-15.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,450 |
| Mortgage | −$4,138 |
| Property Tax | −$712 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$749 |
| Vacancy (5%) | −$173 |
| Cash Flow | -$2,547/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,400 |
| Vacancy (5%) | −$2,070 |
| Property Tax | −$8,541 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,990 |
| Annual NOI | $19,099 |
| Cap Rate | 2.12% |
Cash Required to Close
| Down Payment (20%) | $179,800 |
| Ontario Land Transfer Tax | $14,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,255 |
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.