
12 Coppini Lane, Ajax
Ajax
$699,999
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
Att/Row/Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
58
Price Drop
1%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this stunning, nearly new townhouse in the highly desirable South Ajax community! Just two years old, this beautifully designed home offers the perfect combination of modern style, functionality, and convenience-ideal for first-time buyers, growing families, or downsizers seeking low-maintenance living without sacrificing space. Featuring three spacious bedrooms and a thoughtfully designed multi-level layout plus basement, this home provides plenty of room for comfortable everyday living. The bright, open concept main floor is perfect for entertaining, seamlessly connecting the living, dining, and kitchen areas. Large windows fill the space with natural light, creating a warm and inviting atmosphere throughout. The modern kitchen offers ample cabinetry, sleek finishes, and a practical layout suited for both casual meals and hosting guests. Step outside to a generous private balcony-perfect for morning coffee, summer evenings, or relaxing after a long day. Additional highlights include two parking spaces, with a built-in garage and a convenient driveway spot. Located in a prime, family-friendly neighbourhood, this home offers exceptional convenience with easy access to Highway 401 for commuters. Enjoy being within walking distance to local schools, including a nearby high school, parks, shopping centres, and everyday amenities. Set in a vibrant and welcoming community, this move in ready home delivers the perfect balance of suburban comfort and urban accessibility. A fantastic opportunity to own a modern townhouse in one of Ajax's most sought-after locations-don't miss it!
MississaugaInvestor.ca
12 Coppini Lane
Att/Row/Townhouse · 3bd/2ba · ~1,300 sqft
$699,999
Cash-Flow Report · August 2, 2026
Cap Rate
1.84%
Monthly Cash Flow
-$2,149/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-16.8%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$3,222 |
| Property Tax | −$636 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$2,149/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$7,630 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,000 |
| Annual NOI | $12,880 |
| Cap Rate | 1.84% |
Cash Required to Close
| Down Payment (20%) | $139,999.8 |
| Ontario Land Transfer Tax | $10,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,474.8 |
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.