
49 Frederick Wilson Avenue, Markham
Markham
$688,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by PROPTECH REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
Stylish urban living at 49 Frederick Wilson Ave, located in the sought-after Cornell community! This well-designed condo townhome has been newly painted, features a bright living space enhanced by large windows, 9-foot smooth ceilings on the main level, Brand New Pot Lights, Modern LED fixtures, and carpet-free flooring on the main and upper floors. The Open Kitchen is finished with updated Quartz Countertops (2024) and Backsplash (2024), a breakfast bar, and walkouts to a private balcony. Convenient laundry is located on the Main level. The first-floor den provides a versatile space that can be used as a home office or study. The upper level offers generously sized bedrooms filled with natural light, including a spacious Primary bedroom complete with 3pc Ensuite, large walk-in closet, Barrel Vault Ceiling and its own balcony access. Additional highlights include a built-in garage, private driveway parking, and a spacious rooftop terrace offering the perfect setting to unwind or host guests. Perfectly located near public transit, Mount Joy GO Station, Cornell Bus Terminal, Cornell Community Centre & Park featuring extensive amenities like Basketball, Tennis, and Pickleball Courts, Markham Stouffville Hospital, and many more everyday amenities!
MississaugaInvestor.ca
49 Frederick Wilson Avenue
Condo Townhouse · 3bd/3ba · ~1,500 sqft
$688,000
Cash-Flow Report · July 31, 2026
Cap Rate
3%
Monthly Cash Flow
-$1,445/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-11.5%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$3,167 |
| Property Tax | −$390 |
| Insurance | −$225 |
| Condo Fee | −$275 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$1,445/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$4,678 |
| Insurance | −$2,700 |
| Condo Fee | −$3,300 |
| Annual NOI | $20,672 |
| Cap Rate | 3% |
Cash Required to Close
| Down Payment (20%) | $137,600 |
| Ontario Land Transfer Tax | $10,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $150,835 |
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.