65 Silverwood Circle E, Ajax

$780,999
65 Silverwood Circle E

$780,999

New
3d
Att/Row/Townhouse2-Storey

65 Silverwood Circle E, Ajax

Total Monthly Obligation $3,994

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
3d
Score
18
Yield
4.6%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.7%
Property Type-Att/Row/Townhouse
MLS® Number-E14098706
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.71 × 95.23 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$5,621.45 (2025)
Parking-3 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 GREEN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Living Room
Pool-None
Facing-East
Exterior-Brick, Brick Front
Roof-Asphalt Shingle, Shingles
Foundation-Steel Frame
Sewer-Septic
Possession-Anytime
Neighbourhood-Central East
Title-Residential Freehold

No agent assigned

Absolutely stunning freehold townhome. Don't Miss Your Opportunity To Call This House Home! floor area 1900sqft located in highly desired central east ajax. Soaring 9 ft ceilings on main floor, breakfast area, w/o to deck, Conveniently Located With Quick Access To Shopping, Entertainment, The New Amazon Distribution Centre, 401, 407 And 412. This Home Features An Oversized Primary Bedroom With Walk-In Closets, And A 3 pcs. ensuite Bathroom Shower. An open concept Basement, can be Rec-Room. New Furnish, Water Tank, A/C ( 2022- With Maintenance Service ) New roof ( 2023)

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

Closing Costs

Mortgage Amount
$624,799
Land Transfer Taxes$12,095
Legal Fees (Est.)
$
Total cash required for closing$169,795

Total Monthly Obligation

$3,994/mo
Mortgage $3,150
Monthly Loss $3,165
Principal$829
Interest$2,321
Property Tax$468
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
13.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,072/yr
NOI
$22,343/yr
Net Cash Flow
-$1,288/mo
Cash Margin
-42.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.1/ 100

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

Comparables

Properties near 65 Silverwood Circle E

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.