80 Brockman Crescent, Ajax

$757,000
80 Brockman Crescent

$757,000

New
23d
Detached2-Storey

80 Brockman Crescent, Ajax

Total Monthly Obligation $3,854

Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
23d
Score
19
Yield
5.1%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-E13843732
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-29.66 × 101.71 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$5,107.64 (2026)
Parking-5 - Built-In
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX COMMUNITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Central West
Title-Residential Freehold

No agent assigned

Sun-filled 3bdr Detached Home***Renovated Kitchen (2025) w/ Quartz Countertop & Backsplash & All Stainless Steel Appliances***Open Concept Dining & Living Room w/ Walk-out to Shaded Wooden Deck***Hardwood Floor on Main***3 Spacious Bedrooms on 2nd Floor***All Bedrooms w/ Laminate Floors, Large Windows & Double Closets***Finished Basement Has Large Rec Area & Additional 3pc Washroom***Beautiful Landscaping in Both Front & Backyards*** Wide Driveway Can Park 4 Cars Plus Single Car Garage***No Sidewalk in Front***Location! Close to Place of Worship, Schools, Grocery, Library, Public Transit, Playground, Walking & Biking Trails***Situated Between Highway 407 & Highway 401***Few Minutes Drive to Deer Creek Golf Club & Riverside Golf Course***

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

Closing Costs

Mortgage Amount
$605,600
Land Transfer Taxes$11,615
Legal Fees (Est.)
$
Total cash required for closing$164,515

Total Monthly Obligation

$3,854/mo
Mortgage $3,054
Monthly Loss $3,051
Principal$804
Interest$2,250
Property Tax$426
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
10.0%35
10-Year IRR
10.6%
Returns Index
18.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$38,400/yr
NOI
$24,952/yr
Net Cash Flow
-$974/mo
Cash Margin
-30.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.5/ 100

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

Comparables

Properties near 80 Brockman Crescent

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.