123 Silverwood Circle, Ajax

$789,900
123 Silverwood Circle

$789,900

New
24d
Att/Row/Townhouse2-Storey

123 Silverwood Circle, Ajax

Total Monthly Obligation $4,030

HausQ Valuation Report
Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
24d
Score
17
Yield
4.5%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Att/Row/Townhouse
MLS® Number-E13842642
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-19.69 × 95.83 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,621.45 (2026)
Parking-2 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Career Real Estate Services Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-IMMEDIATE/TBA
Neighbourhood-Central East
Title-Residential Freehold

No agent assigned

Power Of Sale - Spacious Freehold Townhome Located In A Highly Sought-After Family Friendly Neighbourhood With No POTL Fees, Features Direct Garage Access, Main Floor Hardwood Flooring, 9Ft Smooth Ceilings With Plenty Of Pot Lights, Beautifully Designed Family Sized Kitchen With Quartz Counters, And Walk-Out To A Gorgeous Entertainers Interlocked Backyard. The 2nd Level Consists Of A Primary Bedroom Featuring 2 Walk-In Closets And Full 4-Piece Ensuite Bath With Separate Shower And Soaker Tub, And The Generous Sized Additional 2 Bedrooms Share A 4-Piece Family Bath. The Basement Is Finished With A Large Recreation Room With Kitchenette, A Bonus Room Which Can Be Used As A 4Th Bedroom With 3-Piece Ensuite Bath, Office, And Utility Room. Prime Location Situated Close To 401/407/412, Schools, Shopping, And Various Amenities.

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

Closing Costs

Mortgage Amount
$631,920
Land Transfer Taxes$12,273
Legal Fees (Est.)
$
Total cash required for closing$171,753

Total Monthly Obligation

$4,030/mo
Mortgage $3,186
Monthly Loss $3,191
Principal$838
Interest$2,348
Property Tax$468
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.7%1
5-Year IRR
8.0%23
10-Year IRR
9.1%
Returns Index
12.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,472/yr
NOI
$21,803/yr
Net Cash Flow
-$1,369/mo
Cash Margin
-46.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.8/ 100

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

Comparables

Properties near 123 Silverwood Circle

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.