18 Reygate Court, Ajax

$499,000
18 Reygate Court

$499,000

New
16d
Condo Townhouse3-Storey

18 Reygate Court, Ajax

Total Monthly Obligation $3,121

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1200-1399
DOM
16d
Score
23
Yield
7.3%
Cash on Cash
0.9%
Cap Rate
4.8%
5Y IRR
16.3%
10Y IRR
15.2%
Property Type-Condo Townhouse
MLS® Number-E13870878
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-51-99
Taxes-$3,192 (2026)
Maintenance-$642.6/mo
Locker-None
Parking-3 - Attached
Basement-Partially Finished
Heating-Baseboard (Gas)
Brokerage-Royal LePage Frank Real Estate
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete Block
Possession-Immediate
Neighbourhood-South East
Title-Residential Condo & Other

No agent assigned

Welcome To This Fantastic Condo Townhome In Highly Desirable South Ajax, Offering An Incredible Opportunity To Bring Your Vision To Life And Build Instant Equity! Featuring A Bright And Functional Second-Floor Main Living Area, You'll Love The Seamless Layout Connecting The Spacious Living Room And Dining Room. Step Directly Out From The Living Room Onto The Impressive Rear Deck And Beautiful Yard With Perennial Gardens, Which Comes Complete With A Gazebo And BBQ, Making It The Ideal Private Oasis For Outdoor Relaxation And Summer Entertaining. Upstairs, You'll Find Three Generously Sized Bedrooms And A Full Bathroom. The Home's New Owned Water And Gas Baseboard Heating Ensures Reliable, Cozy Warmth Throughout The Winter Months. Maintenance Fees Include Water, Lawn Maintenance, Wi-Fi, And Cable TV! Perfect For First-Time Buyers, Investors, Or Anyone Looking To Customize A Home With Their Personal Touch. This Property Boasts An Unbeatable Location Just Minutes From The Waterfront And Lake Ontario Trails, Ajax Hospital, Top-Rated Schools, Local Shopping Centers, Public Transit, And Quick Access To Highway 401. Don't Miss This Opportunity!

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$3,121/mo
Mortgage $2,013
Monthly Loss $2,592
Principal$530
Interest$1,483
Property Tax$266
Condo Fees$643
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.3%3
5-Year IRR
12.5%53
10-Year IRR
12.7%
Returns Index
27.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$36,480/yr
NOI
$19,529/yr
Net Cash Flow
-$385/mo
Cash Margin
-12.7%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
28.0/ 100

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

Comparables

Properties near 18 Reygate Court

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.