510 Littlewood Lane, Ajax
Ajax
$699,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CAPITALPLUS GROUP REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 510 Littlewood Lane, a stunning end-unit home offering almost 1,700 sq. ft. of bright, above-grade living space designed for effortless modern living. Positioned as a true corner property with extra privacy and wrap-around windows, this home lives and feels like a semi-detached, showering every corner with natural sunlight. Stepping inside, the welcoming main foyer includes a versatile flex space that makes an ideal home office or quiet study area. The open-concept main floor features a fluid living and dining area with direct access to a private balcony, anchored by a modern kitchen with ample counter space and quality appliances. Designed with energy efficiency in mind, the home comes equipped with an upgraded wall-mounted hot water heater for continuous comfort and space savings. Upstairs, you will discover three generously sized bedrooms that offer a peaceful retreat for the entire family. Set within a quiet, family-friendly Ajax enclave, this low-maintenance POTL home combines effortless turn-key living with prime proximity to Salem Road amenities, dining, transit, top schools, Highway 401, and an upcoming nearby neighbourhood park planned for the area.
MississaugaInvestor.ca
510 Littlewood Lane
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$699,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.84%
Monthly Cash Flow
-$2,149/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-16.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$3,222 |
| Property Tax | −$636 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$2,149/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$7,629 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,999 |
| Annual NOI | $12,882 |
| Cap Rate | 1.84% |
Cash Required to Close
| Down Payment (20%) | $139,980 |
| Ontario Land Transfer Tax | $10,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,453 |
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.