10 Hurst Drive, Ajax
Ajax
$859,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE G1 REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 10 Hurst Drive, a well-maintained freehold townhouse with a finished basement, located in the highly sought-after Northwest Ajax community. This bright and functional home offers spacious living areas designed for comfortable everyday living and entertaining. Ideally situated near top-rated schools, parks, shopping, restaurants, and recreational amenities, it provides exceptional convenience for families and professionals alike. Commuters will appreciate quick access to Highways 401, 412, and 407, as well as the nearby Ajax GO Station. Combining a prime location with modern comfort, 10 Hurst Drive presents an outstanding opportunity to own a home in one of Ajax's most desirable neighbourhoods.
MississaugaInvestor.ca
10 Hurst Drive
Att/Row/Townhouse · 3bd/4ba · ~1,750 sqft
$859,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.37%
Monthly Cash Flow
-$2,974/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-18.92%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$3,958 |
| Property Tax | −$781 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$717 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$2,974/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$9,373 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,599 |
| Annual NOI | $11,818 |
| Cap Rate | 1.37% |
Cash Required to Close
| Down Payment (20%) | $171,980 |
| Ontario Land Transfer Tax | $13,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $188,653 |
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.