7 Grogan Street, Ajax

$1,199,000
7 Grogan Street

$1,199,000

New
4d
Detached2-Storey

7 Grogan Street, Ajax

Total Monthly Obligation $6,057

Beds
5
Baths
5
Park
2
Sqft
2500-3000
DOM
4d
Score
16
Yield
4.2%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-E14092792
Beds-5
Bathrooms-5
Size-2500-3000 sqft
Lot Size-40.03 × 91.11 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,143 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Northeast Ajax
Title-Residential Freehold

No agent assigned

Stunning 4+2 Bdrm Home Combines Modern Elegance With Practical Comfort. Main Flr Boasts 9ft Ceilings, Hrdwd Flrs, Pot Lights & Crown Molding Creating An Airy & Inviting Space. The Grand Family Room Has A Cozy Gas Fireplace & Is A Perfect Retreat For Family & Friends. Upstairs, You'll Find 4 Generously Sized Bdrms. Primary Offers An Expansive Walk In Closet & 5Pc Ensuite W/Soaker Tub & Water Closet. The Fully Finished Basement Is An Entertainers Paradise, Featuring A State-Of-The-Art Movie Theater, A Spacious Recreation Room W/Wet Bar, And An Additional Bedroom. Soak In The Sun In The Low Maintenance Interlocked & Fenced In Yard. Situated In A Quiet, Family-Friendly Neighborhood, This Home Offers The Best Of Both Worlds: Tranquility And Prime Location. You're Just Minutes Away From Transit/Hwys, Top-Rated Restaurants, And A Variety Of Shopping Options, Making Everyday Life Seamless & Enjoyable. This House Is More Than A A Lifestyle Upgrade. Extras Separate Side Entrance, 2nd Floor Laundry, Basement Laundry & Garage Shelving!

$
$
%
%
$
$
$
(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

$6,057/mo
Mortgage $4,836
Monthly Loss $4,784
Principal$1,273
Interest$3,564
Property Tax$845
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.1/ 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
$50,472/yr
NOI
$30,782/yr
Net Cash Flow
-$2,271/mo
Cash Margin
-54.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.0/ 100

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

Comparables

Properties near 7 Grogan Street

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.