977 Audley Road S, Ajax

$1,599,000
977 Audley Road S

$1,599,000

New
3d
Detached2-Storey

977 Audley Road S, Ajax

Total Monthly Obligation $7,723

Beds
5
Baths
4
Park
2
Sqft
2500-3000
DOM
3d
Score
15
Yield
3.3%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Detached
MLS® Number-E14099606
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-85.43 × 82.06 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$10,779 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Royal LePage Our Neighbourhood Realty
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-Inground
Facing-South
Exterior-Board & Batten , Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-South East
Title-Residential Freehold

No agent assigned

One of Ajax's rarest lakefront opportunities! Located directly across from waterfront parkland and scenic walking trails, this exceptional 4+1 bedroom, 4-bathroom home offers breathtaking lake views and a rare blend of nature and city living. Enjoy frequent sightings of deer and wildlife right outside your door, while being minutes from all amenities. The beautifully renovated kitchen features quartz countertops, farmhouse sink, abundant cabinetry, 6-burner gas stove, and a massive centre island with seating for eight. A walkout leads to the backyard oasis, while the adjoining family room features a gas fireplace surrounded by custom cabinetry. The convenient mud room offers built-in appliances, ample storage, and a walkout to the pool. The spacious primary retreat showcases stunning lake views, a newly renovated 5-piece ensuite, and a walkout to a large private balcony with hot tub overlooking the water. The expansive upper hallway includes a study area and additional balcony access. The finished basement is perfect for entertaining, with a large sit-in bar, games area, lounge, 5th bedroom currently used as a gym, and 3-piece bath. Outside, enjoy professionally landscaped grounds, an in-ground pool, generous entertaining space, and a paved side-yard sports area. From relaxing in the hot tub overlooking the lake to entertaining poolside or strolling the waterfront trails, this exceptional home offers a truly unique lifestyle in one of Ajax's most sought-after locations.

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

Closing Costs

Mortgage Amount
$1,279,200
Land Transfer Taxes$28,455
Legal Fees (Est.)
$
Total cash required for closing$349,755

Total Monthly Obligation

$7,723/mo
Mortgage $6,450
Monthly Loss $6,026
Principal$1,697
Interest$4,753
Property Tax$898
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.3%0
5-Year IRR
5.2%11
10-Year IRR
6.8%
Returns Index
7.0/ 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
$52,200/yr
NOI
$31,701/yr
Net Cash Flow
-$3,808/mo
Cash Margin
-87.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.8/ 100

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

Comparables

Properties near 977 Audley Road S

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.