100 Admiral Road, Ajax
Ajax
$749,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Royal LePage Frank Real Estate
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this charming 1-storey detached home nestled in a desirable Ajax neighbourhood. Offering 3 bedrooms and 3 bathrooms, this home provides a functional layout with plenty of space for the whole family. The partially finished basement offers additional living space with endless possibilities for a recreation room, home office, gym or additional bedroom. Enjoy your morning coffee or unwind in the bright and inviting sunroom. The beautifully landscaped garden creates a peaceful backyard retreat. Conveniently located close to parks, schools, shopping, transit, the waterfront, and all amenities, this is a wonderful opportunity to own a home in one of Ajax's most sought-after communities.
MississaugaInvestor.ca
100 Admiral Road
Detached · 3bd/3ba · ~1,300 sqft
$749,000
Cash-Flow Report · August 3, 2026
Cap Rate
1.89%
Monthly Cash Flow
-$2,270/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-16.58%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$3,448 |
| Property Tax | −$680 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$624 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$2,270/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$8,164 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,490 |
| Annual NOI | $14,136 |
| Cap Rate | 1.89% |
Cash Required to Close
| Down Payment (20%) | $149,800 |
| Ontario Land Transfer Tax | $11,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,255 |
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.