932 Audley Road N, Ajax

$799,000
932 Audley Road N

$799,000

New
24d
Att/Row/Townhouse3-Storey

932 Audley Road N, Ajax

Total Monthly Obligation $4,079

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
24d
Score
18
Yield
4.7%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Att/Row/Townhouse
MLS® Number-E13841692
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-27.82 × 69.27 ft
Listed on site-Sep 29, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$5,770 (2025)
Parking-3 - Built-In
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX ACE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Central East
Title-Residential Freehold

No agent assigned

Welcome to this spacious and beautifully maintained corner-unit 3-storey townhome in a highly convenient Northeast Ajax location. this bright and functional home features 3 bedrooms plus an additional main-floor bedroom, ideal for a home office, guest room, or additional family space. The home offers 4 washrooms, including 3 full bathrooms and 1 powder room. Enjoy a bright open-concept layout with beautiful flooring, a spacious family and dining area, and a beautifully upgraded kitchen featuring granite countertops, stainless steel appliances, ample cabinetry, and a breakfast area. The generous family room provides direct access to a large balcony, perfect for relaxing or entertaining. As a corner unit, the home benefits from additional windows and plenty of natural light. Conveniently located close to schools, shopping plazas, Costco, places of worship, parks, public transit, and everyday amenities. A spacious and practical family home in a desirable Ajax community with easy access to everything you need.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$4,079/mo
Mortgage $3,223
Monthly Loss $3,231
Principal$848
Interest$2,375
Property Tax$481
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$37,920/yr
NOI
$23,858/yr
Net Cash Flow
-$1,235/mo
Cash Margin
-39.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo37
Risk Index
21.0/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 932 Audley Road N

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.