21 Hassard Short Lane, Ajax

$1,099,000
21 Hassard Short Lane

$1,099,000

New
22d
Detached2-Storey

21 Hassard Short Lane, Ajax

Total Monthly Obligation $5,585

HausQ Valuation Report
Beds
7
Baths
5
Park
2
Sqft
2500-3000
DOM
22d
Score
15
Yield
3.9%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-E13852120
Beds-7
Bathrooms-5
Size-2500-3000 sqft
Lot Size-37.07 × 88.58 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,320.62 (2026)
Parking-4 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HOMELIFE HEARTS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30 Days
Neighbourhood-South East
Title-Residential Freehold

No agent assigned

Luxury Living At Its Finest. Beautiful 2020 Built Executive Style 5+2 Bedroom Home. Close To Park. More Than 3500 Sqft Of Living Space. All The Bells And Whistles, You Can Find In This Home. 100k Worth Of Builder Upgrades, Double Door Entry, Beautiful Glass Insert, Tiled Entry, Hardwood Flooring All Through Out The Main Floor, 9 Ft Ceilings On The Main Level Gourmet Kitchen With Wall Oven And Microwave Combo, Gas Stove Top, Built In Pantry, Quartz Countertops, Backsplash And Island. Large Primary Bedroom With Walk In Closet, Ensuite With Soaker Tub, Double Vanity & Upgraded All Glass Shower. On Top Of That You Also Have 2 Bedroom Legal Basement Apartment Built By Reputable Builder. Not To Be Missed! POTL $208.52

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,585/mo
Mortgage $4,433
Monthly Loss $4,418
Principal$1,167
Interest$3,267
Property Tax$777
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-11.9%0
5-Year IRR
6.3%15
10-Year IRR
7.7%
Returns Index
8.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$43,104/yr
NOI
$24,973/yr
Net Cash Flow
-$2,352/mo
Cash Margin
-65.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.4/ 100

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

Comparables

Properties near 21 Hassard Short Lane

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.