67 Willows Lane, Ajax

$629,000
67 Willows Lane

$629,000

Price Change
18d
Condo Townhouse2-Storey

67 Willows Lane, Ajax

Total Monthly Obligation $3,561

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
18d
Score
22
Yield
6.6%
Cash on Cash
0.7%
Cap Rate
4.7%
5Y IRR
16.1%
10Y IRR
15.0%
Property Type-Condo Townhouse
MLS® Number-E13862294
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,288 (2026)
Maintenance-$466/mo
Locker-None
Parking-2 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Possession-60-90 Flex
Neighbourhood-Central West
Title-Residential Condo & Other

No agent assigned

Welcome to this Open Concept townhouse facing the Ravine! Main floor features spacious reconfigured kitchen with ample cabinetry and counter space. Granite counter tops, Stainless Steel appliances, Express Water Reverse Osmosis system, breakfast bar and a walk-out to private patio backing up to the ravine from your dining room area. Pot lights through main floor, main floor smooth ceilings (no popcorn). Upstairs there's 3 good size bedrooms. Finished basement adds additional office or recreation space. Heating system was fully converted from electric to Gas Forced-Air and Central AC (rare find in the complex). Backyard area facing the ravine features Custom concrete patio tile area (2024) and new privacy fencing (2024), enjoy your BBQs here with installed gas pipe line. Maintenance fees cover roof, windows, building insurance and water! The area features walking distance to schools, parks & trails, all major stores (Costco, Walmart, Home Depot, etc), Ajax Community Centre (4 ice pads, pool, squash) and Chestnut Hill Recreation Complex. Call this place your home!

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

Closing Costs

Mortgage Amount
$503,200
Land Transfer Taxes$9,055
Legal Fees (Est.)
$
Total cash required for closing$136,355

Total Monthly Obligation

$3,561/mo
Mortgage $2,537
Monthly Loss $2,893
Principal$668
Interest$1,870
Property Tax$357
Condo Fees$466
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.0%3
5-Year IRR
12.6%54
10-Year IRR
12.7%
Returns Index
28.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$41,460/yr
NOI
$25,034/yr
Net Cash Flow
-$451/mo
Cash Margin
-13.1%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
25.7/ 100

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

Comparables

Properties near 67 Willows 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.