13 Shale Drive, Ajax

$1,188,000
13 Shale Drive

$1,188,000

New
15d
Detached2-Storey

13 Shale Drive, Ajax

Total Monthly Obligation $5,798

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
15d
Score
16
Yield
3.9%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-E13875930
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-10.67 × 33.54 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,565.57 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Central West
Title-Residential Freehold

No agent assigned

Entertainer' s delight! This Home Boasts hardwood throughout the main floor and second floor, Chef's Kitchen with a W/0 to backyard paradise with deck, and patio. Fully landscaped front and back. Primary bedroom boasts 2 W/I closets, (Hers & His), 5pc ensuite. Finished basement, L.E.D mirrors in the main floor washroom and the ensuite washroom in the primary room. Pot lights throughout + Upgraded blinds.

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

Closing Costs

Mortgage Amount
$950,400
Land Transfer Taxes$20,235
Legal Fees (Est.)
$
Total cash required for closing$259,335

Total Monthly Obligation

$5,798/mo
Mortgage $4,792
Monthly Loss $4,537
Principal$1,261
Interest$3,531
Property Tax$630
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.6/ 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
$46,584/yr
NOI
$29,860/yr
Net Cash Flow
-$2,304/mo
Cash Margin
-59.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.3/ 100

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

Comparables

Properties near 13 Shale 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.