80 Dooley Crescent, Ajax

$779,900
80 Dooley Crescent

$779,900

New
29d
Att/Row/Townhouse2-Storey

80 Dooley Crescent, Ajax

Total Monthly Obligation $3,975

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
29d
Score
18
Yield
4.7%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Att/Row/Townhouse
MLS® Number-E13828220
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-26.22 × 131.23 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,450 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REAL ESTATE ADVISORS INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-imm/30/tba
Neighbourhood-Northwest Ajax
Title-Residential Freehold

No agent assigned

Beautiful End-Unit Freehold Home With A Bright, Spacious And Functional Layout. Attached Only At The Garage, Giving It A More Detached Feel. The Main Floor Features An Open-Concept Design, Pot Lights, Ceramic And Vinyl Flooring, Main Floor Laundry And Direct Garage Access. Walk Out From The Dining Area To The Backyard. Three Generous Bedrooms Upstairs, Including A Large Primary Bedroom With Walk-In Closet And 4-Piece Ensuite. Finished Basement With Additional Bedroom, Kitchen And 4-Piece Washroom Provides Excellent Extra Living Space. Conveniently Located Close To Shopping, Transit And Amenities.

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$3,975/mo
Mortgage $3,146
Monthly Loss $3,147
Principal$828
Interest$2,318
Property Tax$454
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.5/ 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
$36,360/yr
NOI
$22,774/yr
Net Cash Flow
-$1,248/mo
Cash Margin
-41.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.3/ 100

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

Comparables

Properties near 80 Dooley 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.