109 Angier Crescent, Ajax
Ajax
$779,000
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
5
Bathrooms
4
Days on Market
28
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,350/mo
Estimated from market price-to-rent ratios
Remarks
Wow... Beautifully Updated Home In A Cozy, Quiet Neighborhood * Move-In Ready * FLEXIBLE SHOWINGS AVAILABLE *Attractive Front Yard Interlock Offering Low-Maintenance Curb Appeal * Bright Open-Concept Living And Dining Area Featuring High-Quality Laminate Flooring Throughout * Modern Kitchen With Stainless Steel Appliances, Elegant Marble Countertops And Stylish Subway Tile Backsplash * Functional Layout Designed For Comfortable Family Living * Carpeted Staircase Leading To Spacious Upper-Level Family Room That Can Easily Serve As A Fourth Bedroom * Generous Primary Suite Featuring Walk-In Closet And Private 4-Piece Ensuite * Updated Bathrooms With Contemporary Finishes * Professionally Finished Heated Basement Offering Excellent Additional Living Space * Includes Two Bedrooms, Large Recreation Area And Modern 3-Piece Bathroom * Ideal For Extended Family, Guests, Home Office Or Entertainment * Updated Roof Providing Peace Of Mind * Prime Location Close To Shopping, Schools, The Lake And Easy Access To Highway 401 * Perfect Home For Families Seeking Comfort, Convenience And Value * A Must See Property * Don't Miss This Opportunity * Welcome Home! Check 3-D Virtual tour & floor plan * Act fast...Book your showing now....
MississaugaInvestor.ca
109 Angier Crescent
Att/Row/Townhouse · 5bd/4ba · ~1,750 sqft
$779,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.47%
Monthly Cash Flow
-$1,986/mo
Estimated Rent
$3,350/mo
Cash-on-Cash
-13.95%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,350 |
| Mortgage | −$3,586 |
| Property Tax | −$708 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$649 |
| Vacancy (5%) | −$168 |
| Cash Flow | -$1,986/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,200 |
| Vacancy (5%) | −$2,010 |
| Property Tax | −$8,491 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,790 |
| Annual NOI | $19,209 |
| Cap Rate | 2.47% |
Cash Required to Close
| Down Payment (20%) | $155,800 |
| Ontario Land Transfer Tax | $12,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $170,855 |
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.