28 Thorp Crescent, Ajax

$949,900
28 Thorp Crescent

$949,900

New
28d
Att/Row/Townhouse2-Storey

28 Thorp Crescent, Ajax

Total Monthly Obligation $4,714

HausQ Valuation Report
Beds
6
Baths
4
Park
2
Sqft
1500-2000
DOM
28d
Score
16
Yield
3.8%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Att/Row/Townhouse
MLS® Number-E13827222
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-25.26 × 103.02 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$6,088.24 (2025)
Parking-3 - Attached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-LOYALTY REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-Central West
Title-Residential Freehold

No agent assigned

Beautiful Freehold End Unit Town Home like a Semi-detached For Sale In Ajax! This Home Consists Of 4 Large Bedrooms Upstairs Along With 2 Full Washrooms. Beautiful Hardwood Flooring On Main Floor And Porcelain Tile Upon Entrance, Newly Painted Main Floor With Powder Room As well. Finished Basement With Separate Includes Two Bedrooms And Full Washroom Plus Kitchen! Amazing Potential For Rental Income. Spacious Backyard Perfect For Gatherings. Close To All Amenities And 401/407.

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

Closing Costs

Mortgage Amount
$759,920
Land Transfer Taxes$15,473
Legal Fees (Est.)
$
Total cash required for closing$206,953

Total Monthly Obligation

$4,714/mo
Mortgage $3,832
Monthly Loss $3,706
Principal$1,008
Interest$2,823
Property Tax$507
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.4%16
10-Year IRR
7.8%
Returns Index
9.2/ 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
$36,228/yr
NOI
$22,017/yr
Net Cash Flow
-$1,997/mo
Cash Margin
-66.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.2/ 100

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

Comparables

Properties near 28 Thorp 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.