
47 Rollo Drive, Ajax
Ajax
$799,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
Welcome Home! to this beautifully upgraded 3-bedroom, 3-bathroom semi-detached Corner Lot home, perfectly situated in one of South Ajax's most sought-after family-friendly neighbourhoods and backs onto a Ravine. Thoughtfully renovated throughout, this exceptional home showcases a stunning open-concept chef's kitchen featuring built-in stainless steel appliances, a stylish backsplash, abundant counter space, and the perfect layout for everyday living and entertaining. The elegant living and dining rooms are enhanced with rich hardwood flooring, while the inviting family room offers a cozy fireplace and a walkout to a spacious deck overlooking the fully fenced backyard-creating the ideal space for relaxing or hosting family and friends. Upstairs, you'll find three generously sized bedrooms, including a spacious primary retreat, while the additional bedrooms feature closets and large windows. The basement expands your living space with a large recreation room and endless possibilities for a home office, gym, media room, or children's play area. Ideally located just minutes from Highways 401 and 412, Ajax GO Station, the waterfront, scenic parks and trails, top-rated schools including (French Immersion), Ajax Community Centre, Lakeridge Health, RioCan Durham Centre, shopping, dining, and every amenity you could need. Combining timeless style, quality upgrades, functional living space, and an unbeatable location, this is the perfect place to call home.
MississaugaInvestor.ca
47 Rollo Drive
Semi-Detached · 3bd/3ba · ~1,750 sqft
$799,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.49%
Monthly Cash Flow
-$2,689/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-18.39%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$3,682 |
| Property Tax | −$727 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$2,689/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$8,720 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,000 |
| Annual NOI | $11,930 |
| Cap Rate | 1.49% |
Cash Required to Close
| Down Payment (20%) | $159,999.8 |
| Ontario Land Transfer Tax | $12,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,474.8 |
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.