25 Thackery Drive, Ajax

$1,079,000
25 Thackery Drive

$1,079,000

Price Change
16d
Detached2-Storey

25 Thackery Drive, Ajax

Total Monthly Obligation $5,370

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
16d
Score
15
Yield
3.5%
Cash on Cash
-9.4%
Cap Rate
2.6%
5Y IRR
8.2%
10Y IRR
8.9%
Property Type-Detached
MLS® Number-E13872122
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36.56 × 89.89 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,709.46 (2026)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/FUTURE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-TBA
Neighbourhood-Northwest Ajax
Title-Residential Freehold

No agent assigned

Stunning 4 Bedroom Carpet Free Freshly Painted Home Located In North East Ajax Family Oriented Neighbourhood. Close To High Demand Public And Catholic Schools, Shopping, 401/407/412 And Public Transportation , Upgraded Kitchen With Granite Countertop, Backsplash, Family Size Kitchen, 2nd Floor Media/Library Space, California Shutters, Fully Fenced, Garage Access, Oak Staircase. Roof ,A/C And Furnace Replaced 6yrs As Per Sellers.

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

Closing Costs

Mortgage Amount
$863,200
Land Transfer Taxes$18,055
Legal Fees (Est.)
$
Total cash required for closing$235,355

Total Monthly Obligation

$5,370/mo
Mortgage $4,352
Monthly Loss $4,225
Principal$1,145
Interest$3,207
Property Tax$642
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.0%0
5-Year IRR
5.4%12
10-Year IRR
7.0%
Returns Index
7.4/ 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
$38,040/yr
NOI
$22,027/yr
Net Cash Flow
-$2,517/mo
Cash Margin
-79.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.424
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.5/ 100

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

Comparables

Properties near 25 Thackery 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.