58 Shepstone Drive, Ajax

$999,000
58 Shepstone Drive

$999,000

New
21d
Detached2-Storey

58 Shepstone Drive, Ajax

Total Monthly Obligation $5,114

HausQ Valuation Report
Beds
6
Baths
4
Park
2
Sqft
2000-2500
DOM
21d
Score
18
Yield
4.9%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-E13856138
Beds-6
Bathrooms-4
Size-2000-2500 sqft
Lot Size-37.07 × 83.66 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,508 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Northeast Ajax
Title-Residential Freehold

No agent assigned

Welcome to 58 Shepstone Dr, Ajax, a beautifully upgraded Medallion-built brick and stone home featuring over $150,000 in quality upgrades, located in the highly sought-after Northeast Ajax community. This stunning residence welcomes you with a double-door entry and an open-concept layout highlighted by 9-foot ceilings, pot lights throughout, and rich dark hardwood flooring across both the main and second floors. Enhanced trim work and elegant crown moulding add a refined touch throughout the home. The gorgeous kitchen is equipped with maple cabinetry, upgraded countertops and tile finishes, and offers a walk-out to a custom-built deck, perfect for outdoor entertaining. The professionally finished basement provides additional living space and includes a modern 3-piece bathroom with massage jets, ideal for relaxation. Conveniently located close to top-rated schools, parks, transit, and everyday amenities, this exceptional home delivers comfort, style, and quality in one of Ajax's most desirable neighbourhoods.

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$5,114/mo
Mortgage $4,030
Monthly Loss $4,053
Principal$1,060
Interest$2,969
Property Tax$709
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.3/ 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
$48,696/yr
NOI
$30,818/yr
Net Cash Flow
-$1,461/mo
Cash Margin
-36.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
18.4/ 100

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

Comparables

Properties near 58 Shepstone Drive

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.