29 Westacott Crescent, Ajax

$1,000,000
29 Westacott Crescent

$1,000,000

New
8d
Detached2-Storey

29 Westacott Crescent, Ajax

Total Monthly Obligation $5,250

Beds
5
Baths
5
Park
3
Sqft
3000-3500
DOM
8d
Score
24
Yield
6.6%
Cash on Cash
3.1%
Cap Rate
5.2%
5Y IRR
18.0%
10Y IRR
16.6%
Property Type-Detached
MLS® Number-E14084590
Beds-5
Bathrooms-5
Size-3000-3500 sqft
Lot Size-59.38 × 105 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$10,098 (2025)
Parking-5 - Attached
Basement-Separate Entrance, Development Potential
Heating-Forced Air (Gas)
Brokerage-HOMELIFE SUPERSTARS REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Above Ground
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Northwest Ajax
Title-Residential Freehold

No agent assigned

Over 3000 sq of everything you would want. 5 BEDROOMS. Master bedroom with soaker tub and electric fireplace. Second bedroom with a balcony and ensuite. Walk from backyard on to a ravine trail and a stream. 2 fireplaces and another roughed in. There is more. an above ground pool that is connected to gas. Please note it was not used last 2 years so will be in "as is condition". Great potential for in law apt. 2 rooms plus large rec room kitchen washroom You can walk from the basement to backyard. Two huge professionally finished decks 27 feet by 12 feet. One from main floor. Great for viewing ravine and BBQ. Other deck is from basement. Walking distance to Catholic and public schools. Not far from Hwy 401/407.

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

Closing Costs

Mortgage Amount
$800,000
Land Transfer Taxes$16,475
Legal Fees (Est.)
$
Total cash required for closing$217,975

Total Monthly Obligation

$5,250/mo
Mortgage $4,034
Monthly Loss $4,189
Principal$1,061
Interest$2,972
Property Tax$842
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.7%5
5-Year IRR
14.4%67
10-Year IRR
14.1%
Returns Index
35.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$66,000/yr
NOI
$44,802/yr
Net Cash Flow
-$300/mo
Cash Margin
-5.5%2
Cash Flow Index
1.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9321
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
22.5/ 100

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

Comparables

Properties near 29 Westacott 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.