1 Pegler Street, Ajax
Ajax
$788,888
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
57
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to modern, fee-free living in this spectacular, corner end-unit townhouse that perfectly pairs contemporary design with ultimate daily convenience. Flooded with extra natural light and offering the added privacy of a semi-detached home, the main level boasts a seamless, open-concept layout featuring a sleek modern kitchen, a spacious living area, and a dedicated dining zone-an absolute dream for both effortless entertaining and busy family nights. With 4 generously sized bedrooms and 4 beautifully appointed washrooms, this residence offers a rare abundance of space and functional layout for the entire household. Perfectly situated just minutes from the highway and GO Station for a seamless commute, and steps from a major shopping center for all your daily essentials, this property presents a rare opportunity to enjoy a stylish, turnkey lifestyle in a highly desirable location with absolutely no maintenance fees.
MississaugaInvestor.ca
1 Pegler Street
Att/Row/Townhouse · 4bd/3ba · ~1,750 sqft
$788,888
Cash-Flow Report · August 1, 2026
Cap Rate
2.05%
Monthly Cash Flow
-$2,285/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-15.85%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$3,631 |
| Property Tax | −$717 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$657 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$2,285/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$8,599 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,889 |
| Annual NOI | $16,152 |
| Cap Rate | 2.05% |
Cash Required to Close
| Down Payment (20%) | $157,777.6 |
| Ontario Land Transfer Tax | $12,253 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $173,030.6 |
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.