63 Daniels Crescent, Ajax

$1,049,900
63 Daniels Crescent

$1,049,900

New
29d
Detached2-Storey

63 Daniels Crescent, Ajax

Total Monthly Obligation $5,118

HausQ Valuation Report
Beds
4
Baths
4
Park
3
Sqft
2000-2500
DOM
29d
Score
16
Yield
3.9%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-E13829500
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-35.11 × 100.98 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,090.3 (2026)
Parking-5 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Central West
Title-Residential Freehold

No agent assigned

TURN-KEY INVESTOR OPPORTUNITY! Beautiful 3 BR Detached Home with a Walk-Out Basement Apartment! SELLER LEASEBACK REQUIRED: Seller wishes to remain as qualified tenants under a 2 year lease at Market Rent following closing! Enjoy immediate cash flow from proud owners as tenants with zero lease-up costs or vacany risk from day one! Separately rented basement apartment adds to the Income! Very well maintained Home by the owners!! Upgraded, Functional Layout, Plenty of Sunlight! Living/Dining Room is modified to a modern Open Concept Layout! Modern Renovated Kitchen with a Centre Island & Breakfast Area! Spacious Separate Family Room with Fireplace! Beautiful Interlock Finish Driveway! Close to Ajax GO Station, Ajax Costco, Shopping, 401, Schools & Parks! Seller willing to pay combined rent for upstairs home & basement apartment together! Potential for $4500 monthly rent.

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

Closing Costs

Mortgage Amount
$839,920
Land Transfer Taxes$17,473
Legal Fees (Est.)
$
Total cash required for closing$228,953

Total Monthly Obligation

$5,118/mo
Mortgage $4,235
Monthly Loss $4,003
Principal$1,114
Interest$3,121
Property Tax$508
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.3%
Returns Index
10.5/ 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
$40,920/yr
NOI
$26,238/yr
Net Cash Flow
-$2,049/mo
Cash Margin
-60.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.5/ 100

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

Comparables

Properties near 63 Daniels 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.