17 Weston Crescent, Ajax
Ajax
$1,199,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAY STREET INTEGRITY 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
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to 17 Weston Cres, a beautifully maintained detached family home offering around 3300 Sq ft (Above Ground). The main level features gleaming hardwood floors throughout, a formal living room with pot lights and a large bay window, and an elegant separate dining room highlighted by a coffered ceiling.The updated gourmet kitchen boasts stainless steel appliances, granite countertops, a centre island, mirrored backsplash, upgraded cabinetry, and California shutters. The warm and inviting family room features a cozy gas fireplace, while the impressive great room offers soaring pot lights, and oversized windows that fill the space with natural light.The basement features a separate entrance completed with permits, offering excellent potential for extended family living or future income opportunities.Survey not available.
MississaugaInvestor.ca
17 Weston Crescent
Detached · 4bd/4ba · ~3,250 sqft
$1,199,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.1%
Monthly Cash Flow
-$3,424/mo
Estimated Rent
$4,640/mo
Cash-on-Cash
-15.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,640 |
| Mortgage | −$5,519 |
| Property Tax | −$1,089 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$999 |
| Vacancy (5%) | −$232 |
| Cash Flow | -$3,424/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,680 |
| Vacancy (5%) | −$2,784 |
| Property Tax | −$13,069 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,990 |
| Annual NOI | $25,137 |
| Cap Rate | 2.1% |
Cash Required to Close
| Down Payment (20%) | $239,800 |
| Ontario Land Transfer Tax | $20,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $263,255 |
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.