113 Smales Drive, Ajax

$749,000
113 Smales Drive

$749,000

New
17d
Detached2-Storey

113 Smales Drive, Ajax

Total Monthly Obligation $3,915

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
17d
Score
20
Yield
5.5%
Cash on Cash
-1.1%
Cap Rate
4.3%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-E13867538
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-24.61 × 109.91 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,224 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-LUXURY HOMES WORLD INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-flexilbe
Neighbourhood-Central
Title-Residential Freehold

No agent assigned

Beautiful 3 Bedroom, 4 Bathroom Detached Home Located In The Heart Of Ajax On A Quiet Dead End Street! Bright And Spacious Foyer Opens To A Professionally Designed And Renovated Main Floor. Featuring Gorgeous Hardwood Floors, Smooth Ceilings, LED Pot Lights And A Cozy Gas Fireplace. Stunning Kitchen Offers Quartz Countertops, Stainless Steel Appliances, Stylish Backsplash, Large Centre Island With Seating And Walkout To A Fully Fenced Backyard. Spacious Primary Bedroom Features A Walk In Closet And 4 Piece Ensuite. A Warm Home In A Fantastic Ajax Location!

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,915/mo
Mortgage $3,021
Monthly Loss $3,120
Principal$795
Interest$2,226
Property Tax$519
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-6.0%2
5-Year IRR
10.9%42
10-Year IRR
11.3%
Returns Index
22.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$41,520/yr
NOI
$26,644/yr
Net Cash Flow
-$801/mo
Cash Margin
-23.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
22.9/ 100

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

Comparables

Properties near 113 Smales 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.