869 Wilson Avenue 14, Toronto W05

$465,000
869 Wilson Avenue 14

$465,000

New
22d
Condo TownhouseStacked Townhouse

869 Wilson Avenue 14, Toronto W05

Total Monthly Obligation $2,737

Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
22d
Score
22
Yield
6.5%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Condo Townhouse
MLS® Number-W13850008
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 1, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-6-10
Taxes-$2,390.46 (2025)
Maintenance-$462.3/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flex Closing
Neighbourhood-Downsview-Roding-CFB
Title-Residential Condo & Other

No agent assigned

Welcome to 869 Wilson Ave #14 - a bright, modern one-level bungalow-style townhouse offering effortless living, upgraded finishes, and a functional 2-bedroom layout within the sought-after Yorkdale Village Towns community. This well-managed complex is known for its unbeatable convenience, contemporary design, and exceptional connectivity. Step inside to upgraded laminate flooring throughout, Soaring 9' smooth ceilings, a wallpapered feature wall and a clean, neutral palette that feels warm and inviting. The open-concept living/dining area flows seamlessly into a practical kitchen layout, while the dedicated hallway provides excellent separation between living and sleeping spaces. Both bedrooms are well-proportioned with great closet space, and the updated 4-piece bathroom features a quartz countertop and modern fixtures for a fresh, elevated look. A full laundry area and an additional storage room add to the home's everyday practicality. With ZERO wasted space, this floor plan is efficient, comfortable, and easy to furnish. Enjoy your own private front patio - perfect for morning coffee, outdoor dining, or creating a cozy urban retreat. A separate storage locker is included, and parking is available for rent @ approximately $100/month, within the complex. Low maintenance fees of $462.30/month include water. Yorkdale Village Towns places you minutes from Yorkdale Mall, Costco, LCBO, Walmart, Home Depot, restaurants, cafes, and everyday essentials. Transit is exceptional with Wilson Station, Yorkdale Station, and multiple TTC routes nearby, plus quick access to Hwy 401 & Allen Rd. Walk to Ancaster PS, Community Centre & Day Car. Downsview Park, Rogers Stadium, schools, and green spaces round out the lifestyle. A stylish, functional, and well-located single-level home in one of Toronto's most connected neighbourhoods - the perfect blend of comfort and convenience.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$372,000
Land Transfer Taxes$5,775
Legal Fees (Est.)
$
Total cash required for closing$100,275

Total Monthly Obligation

$2,737/mo
Mortgage $1,876
Monthly Loss $2,244
Principal$494
Interest$1,382
Property Tax$199
Condo Fees$462
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.4%46
10-Year IRR
11.8%
Returns Index
23.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$30,348/yr
NOI
$16,975/yr
Net Cash Flow
-$461/mo
Cash Margin
-18.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
30.0/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 869 Wilson Avenue 14

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.