102 Kearney Drive, Ajax

$938,000
102 Kearney Drive

$938,000

New
25d
Detached2-Storey

102 Kearney Drive, Ajax

Total Monthly Obligation $4,788

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
25d
Score
17
Yield
4.5%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-E13837152
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-39.37 × 101.71 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$7,551.68 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60/90 days TBA
Neighbourhood-Central West
Title-Residential Freehold

No agent assigned

Very Spacious & Bright Home in the desired Pickering Village. This detached home effortlessly combines comfort, functionality & style. With 4 beds + 3 baths, a spacious basement boasting a versatile rec/area & backyard that's an embodiment of natural beauty. The main floor features a grand foyer, separate living room, hardwood stairs & flooring. An upgraded kitchen with granite countertop & backsplash, S/S appliances & dining area with walkout to the backyard. Large family room with fireplace & plenty of natural light overlooking the backyard. The 2nd floor offers 4 bedrooms + 2 bathrooms. Bright primary room with abundant space featuring 2 closets & 4pc ensuite washroom. The basement features rec/area as well as bedroom. Minutes away from public/high schools, banks, grocery, public transit and much more! Lovely 4 Bedroom Home In Pickering Village! Many Improvements - Mostly Newer Windows, Newer Furnace, Newer Roof & eavestrough, Newer Garage Door, Driveway! Beautifully Landscaped With Pond, Fully Fenced Yard & Deck! A Must See.

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

Closing Costs

Mortgage Amount
$750,400
Land Transfer Taxes$15,235
Legal Fees (Est.)
$
Total cash required for closing$204,335

Total Monthly Obligation

$4,788/mo
Mortgage $3,784
Monthly Loss $3,792
Principal$996
Interest$2,788
Property Tax$629
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.0%23
10-Year IRR
9.1%
Returns Index
12.9/ 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
$42,216/yr
NOI
$25,943/yr
Net Cash Flow
-$1,622/mo
Cash Margin
-46.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.6/ 100

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

Comparables

Properties near 102 Kearney Drive

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.