
54 Fearn Crescent, Ajax
Ajax
$749,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE ELITE SERVICES REALTY INC.
Investment Analysis
Key Facts
Type
Link
Bedrooms
5
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To 54 Fearn Cres! Location, Location, Location! Welcome To This Beautifully Maintained All-Brick Detached Corner Home, Linked Only At The Foundation, Offering Exceptional Space And Functionality In The Heart Of Central Ajax. Situated In A Highly Sought-After Family-Friendly Neighbourhood, This Home Is Just Minutes From Highways 401 And 412, Ajax GO Station, Durham Centre, Costco, Schools, Parks, Restaurants, And A Wide Range Of Everyday Amenities. Designed With Family Living In Mind, The Bright And Spacious Main Floor Features A Sun-Filled Family Room With A Cozy Wood-Burning Fireplace, Along With Generous Living And Dining Areas That Are Perfect For Everyday Living And Entertaining. The Well-Appointed Kitchen Is Combined With A Spacious Breakfast Area And Walks Out To A Beautifully Landscaped Backyard, Providing A Wonderful Space For Outdoor Dining, Entertaining, Gardening, Or Relaxing. The Professionally Landscaped Front Yard Further Enhances The Home's Curb Appeal. Upstairs, You'll Find Three Generously Sized Bedrooms, Including A Spacious Primary Bedroom With A Walk-In Closet And Convenient Semi-Ensuite Access To The 4-Piece Bathroom. An Oversized Hallway Closet Offers Excellent Storage And The Potential To Be Converted Into A Second-Floor Laundry Area For Added Convenience. The Finished Basement Features Two Additional Rooms And A Full 4-Piece Bathroom, Providing Flexible Space For A Recreation Room, Home Office, Guest Accommodations, Or Extended Family Living. This Well-Maintained Home Offers An Exceptional Opportunity For Families, First-Time Buyers, Or Investors Looking For Space, Comfort, And An Outstanding Central Ajax Location.
MississaugaInvestor.ca
54 Fearn Crescent
Link · 5bd/4ba · ~1,750 sqft
$749,999
Cash-Flow Report · July 31, 2026
Cap Rate
2.57%
Monthly Cash Flow
-$1,848/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-13.48%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$3,452 |
| Property Tax | −$681 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$625 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$1,848/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$8,175 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,500 |
| Annual NOI | $19,245 |
| Cap Rate | 2.57% |
Cash Required to Close
| Down Payment (20%) | $149,999.8 |
| Ontario Land Transfer Tax | $11,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,474.8 |
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.