
168 Large Crescent, Ajax
Ajax
$899,988
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/FUTURE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
1
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
Welcome To This Beautifully Updated 3+1 Bedroom Detached Home In The Highly Desirable Central West Community Of Ajax. Move-In Ready And Thoughtfully Maintained, This Charming Two-Storey Home Combines Modern Upgrades, Functional Living Spaces, And Timeless Appeal. Step Inside To Discover Hardwood Flooring Throughout The Main And Second Levels, Creating A Warm And Elegant Atmosphere. The Inviting Front Porch Offers Wonderful Curb Appeal, While The Spacious Layout Is Perfect For Both Everyday Living And Entertaining. The Bright Living Room And Cozy Family Room, Complete With A Fireplace, Provide The Ideal Setting For Family Gatherings. Upstairs Features Three Generously Sized Bedrooms, Including A Spacious Primary Retreat And Private 3-Piece Ensuite. The Additional Bedrooms Offer Large Closets And Plenty Of Natural Light. The Backyard Is Equally Impressive, Offering A Generous Outdoor Space That's Perfect For Entertaining, Relaxing, Or Creating Lasting Family Memories. Interlock Stone Pavement In Backyard And Sidewalk To the Vackyard, Isulated Garge Door (2022),Mazzanine Storage Organizer In Garage. Enjoy Peace Of Mind With Numerous Recent Updates, Including Eavestroughs (2025), Living And Family Room Pot Lights (2023), Three Living Room Windows And Patio Door (2023), Insulated Garage Door (2022), Gas Stove (2019), Upstairs Refrigerator (2024), And Basement Refrigerator (2019). Conveniently Located Close To Excellent Schools, Parks, Shopping, Public Transit, And Major Commuting Routes, This Exceptional Home Offers The Perfect Combination Of Comfort, Style, And Convenience. Don't Miss This Incredible Opportunity, Book Your Private Showing Today!
MississaugaInvestor.ca
168 Large Crescent
Detached · 4bd/4ba · ~1,750 sqft
$899,988
Cash-Flow Report · July 31, 2026
Cap Rate
1.85%
Monthly Cash Flow
-$2,754/mo
Estimated Rent
$3,350/mo
Cash-on-Cash
-16.74%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,350 |
| Mortgage | −$4,143 |
| Property Tax | −$818 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$750 |
| Vacancy (5%) | −$168 |
| Cash Flow | -$2,754/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,200 |
| Vacancy (5%) | −$2,010 |
| Property Tax | −$9,810 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,000 |
| Annual NOI | $16,680 |
| Cap Rate | 1.85% |
Cash Required to Close
| Down Payment (20%) | $179,997.6 |
| Ontario Land Transfer Tax | $14,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,472.6 |
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.