35 Seward Crescent, Ajax

$1,199,000
35 Seward Crescent

$1,199,000

New
6d
Detached2-Storey

35 Seward Crescent, Ajax

Total Monthly Obligation $5,881

Beds
6
Baths
4
Park
2
Sqft
2000-2500
DOM
6d
Score
16
Yield
3.9%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-E14089830
Beds-6
Bathrooms-4
Size-2000-2500 sqft
Lot Size-62.34 × 67.26 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,038.35 (2025)
Parking-4 - Built-In
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-RARE REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Northeast Ajax
Title-Residential Freehold

No agent assigned

Over $152,000 in original builder upgrades on a wide 62-foot lot in Northeast Ajax's sought-after Hamlet community by Tribute Communities, with a finished basement and separate entrance delivering immediate rental income potential. This 4+2 bedroom, 4-bathroom detached home spans 2,500sqft with 9-foot ceilings, rich dark hardwood floors across the entire main level, wrought iron staircase railings, and an open-concept layout flowing from the granite kitchen, ceramic tile flooring through the formal dining room to the family room anchored by a gas fireplace. The primary suite has a 4-piece ensuite and closet organizers; three additional upper bedrooms each have walk-in closets. The fully finished lower level features a newly vacant, private separate entrance, two bedrooms, a 4-piece ensuite, recreation room with approximately 30 pot lights, and a games room - a complete suite that significantly offsets carrying costs for owner-occupants and investors alike. Private double driveway, 2-car built-in garage, tumbled stone patio, three minutes to schools and parks, and seamless access to Highways 401, 407, and 412.

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,881/mo
Mortgage $4,836
Monthly Loss $4,609
Principal$1,273
Interest$3,564
Property Tax$670
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
6.8%18
10-Year IRR
8.1%
Returns Index
10.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$46,512/yr
NOI
$29,322/yr
Net Cash Flow
-$2,393/mo
Cash Margin
-61.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 35 Seward 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.