39 Warnford Circle, Ajax

$799,999
39 Warnford Circle

$799,999

New
27d
Att/Row/Townhouse2-Storey

39 Warnford Circle, Ajax

Total Monthly Obligation $4,078

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
27d
Score
17
Yield
4.5%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Att/Row/Townhouse
MLS® Number-E13831900
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-27.76 × 98.43 ft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$5,718 (2026)
Parking-3 - Attached
Basement-Development Potential, Partially Finished
Heating-Forced Air (Gas)
Brokerage-NellSells Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Northeast Ajax
Title-Residential Freehold

No agent assigned

Welcome to this exceptional end-unit townhouse, offering easy access to the courtyard with interlocking pavers and the privacy only an end-unit lot can provide. The highlight of this property is the fully transformed, completely open-concept main floor. All major dividing walls have been removed to create a seamless, continuous flow from the front door through to the living, dining, and kitchen areas. The renovated kitchen acts as the true heart of the main floor, featuring sleek finishes, a large central island perfect for casual dining, and upgraded appliances. Upstairs, the house continues to impress with comfortable bedrooms, including a master bedroom with an ensuite and walk-in closet. The partially finished basement awaits your designer touch. Defined spaces are already constructed for a bathroom, kitchen, and family area.

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,078/mo
Mortgage $3,227
Monthly Loss $3,229
Principal$849
Interest$2,378
Property Tax$477
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,640/yr
NOI
$21,858/yr
Net Cash Flow
-$1,405/mo
Cash Margin
-47.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.6/ 100

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

Comparables

Properties near 39 Warnford Circle

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.