182 Kingston Road W, Ajax

$560,000
182 Kingston Road W

$560,000

Price Change
28d
Condo TownhouseStacked Townhouse

182 Kingston Road W, Ajax

Total Monthly Obligation $3,170

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
28d
Score
19
Yield
5.5%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Condo Townhouse
MLS® Number-E13828796
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 25, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$3,897.7 (2025)
Maintenance-$386.66/mo
Locker-Ensuite
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-BIG CITY REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-60-89 days
Neighbourhood-Central
Title-Residential Condo & Other

No agent assigned

Welcome to 182 Kingston Ave. W - a well-kept 2-bedroom, 2-bathroom condo townhouse offering 965 sq. ft. of functional living space in the heart of Ajax. Ideal for first-time buyers, downsizers, and investors. Includes one surface parking space. Steps to shopping, dining, schools, parks, and everyday amenities, with quick access to Durham Region Transit, Ajax GO, and Hwy 401. Low-maintenance living in a location that has it all!. Hot water tank is owned.

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

Closing Costs

Mortgage Amount
$448,000
Land Transfer Taxes$7,675
Legal Fees (Est.)
$
Total cash required for closing$121,175

Total Monthly Obligation

$3,170/mo
Mortgage $2,259
Monthly Loss $2,576
Principal$594
Interest$1,664
Property Tax$325
Condo Fees$387
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.8%28
10-Year IRR
9.8%
Returns Index
15.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$30,552/yr
NOI
$16,559/yr
Net Cash Flow
-$879/mo
Cash Margin
-34.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
25.4/ 100

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

Comparables

Properties near 182 Kingston Road W

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.