143 Tulloch Drive, Ajax
Ajax
$649,000
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 PERCY FULTON LTD.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Well kept and move-in ready 3+2 bedroom home in desirable South Ajax featuring a separate entrance with a fully finished in-law suite. Bright, open concept main floor with hardwood flooring, ceramic tiles, and a spacious eat-in kitchen complete with a large breakfast bar and black appliances. Parking for up to 6 vehicles. Enjoy a mature, fully fenced backyard with a side deck, perfect for entertaining or relaxing. Conveniently located within walking distance to public transit and just minutes from the lake, parks, schools, shopping, and other amenities. 24 hours' notice is required for all showings.
MississaugaInvestor.ca
143 Tulloch Drive
Semi-Detached · 5bd/2ba · ~900 sqft
$649,000
Cash-Flow Report · July 31, 2026
Cap Rate
4.51%
Monthly Cash Flow
-$548/mo
Estimated Rent
$3,995/mo
Cash-on-Cash
-4.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,995 |
| Mortgage | −$2,987 |
| Property Tax | −$590 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$541 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$548/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,940 |
| Vacancy (5%) | −$2,397 |
| Property Tax | −$7,074 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,490 |
| Annual NOI | $29,279 |
| Cap Rate | 4.51% |
Cash Required to Close
| Down Payment (20%) | $129,800 |
| Ontario Land Transfer Tax | $9,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $142,255 |
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.