
1016- 7825 Bayview Avenue, Markham
Markham
$799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE FRONTIER REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
8
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
Located in the heart of the Thornhill community, this stunning 2 bedroom plus den suite of over 1500 sq. ft. of well designed space offers an ideal blend of functionality and convenience. The open concept Living and dining rooms provide an ideal setting for family gatherings and entertaining. The kitchen is adorned with sleek quartz countertops, stainless steel appliances & a breakfast area. The good-sized den, enclosed with glass doors and complete with windows, is perfect for a home office or a quiet library. The spacious primary bedroom includes a renovated 3-piece ensuite, a large walk-in closet, an additional closet and a linen closet for maximum storage space. The ensuite bathroom is tastefully renovated with quartz vanity top, a modern walk-in shower stall with glass enclosure, and built-in storage. A walk-in front closet in the foyer and the large laundry room both offer additional convenient storage. This suite features updated vinyl flooring throughout (excluding tiled sections) and is filled with natural light from its expansive windows. Residents enjoy an impressive selection of amenities, including an indoor pool, exercise room, party room, sauna, tennis court, guest suite, billiards, 24/7 concierge & ample visitor parking both on the surface and underground. This unbeatable location offers unparalleled convenience of daily living, with easy access to public transport (one bus to Finch subway), a plaza with a supermarket & shops, as well as nearby parks, the Thornhill community centre and Highway 407 & 404. The all inclusive maintenance fees cover electricity, heat, central air conditioning, water, basic cable TV & internet. Top ranking schools in the area! One parking and one huge locker of approximately 45 sq. ft. are included.
MississaugaInvestor.ca
1016- 7825 Bayview Avenue
Condo Apartment · 3bd/2ba · ~1,500 sqft
$799,000
Cash-Flow Report · July 31, 2026
Cap Rate
1%
Monthly Cash Flow
-$3,011/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-20.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$3,678 |
| Property Tax | −$453 |
| Insurance | −$225 |
| Condo Fee | −$1,362 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$3,011/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$5,433 |
| Insurance | −$2,700 |
| Condo Fee | −$16,344 |
| Annual NOI | $8,013 |
| Cap Rate | 1% |
Cash Required to Close
| Down Payment (20%) | $159,800 |
| Ontario Land Transfer Tax | $12,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,255 |
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.