1181 Church Street N, Ajax

$890,000
1181 Church Street N

$890,000

New
17d
Att/Row/Townhouse2-Storey

1181 Church Street N, Ajax

Total Monthly Obligation $4,598

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
2000-2500
DOM
17d
Score
16
Yield
4.3%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.3%
Property Type-Att/Row/Townhouse
MLS® Number-E13877008
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-17.48 × 29.24 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$7,600 (2026)
Parking-3 - Detached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-REAL CITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Northwest Ajax
Title-Residential Freehold

No agent assigned

POTL FEE $167.47 Beautiful End Unit With Wrap Around Porch And Pot Lights! This Home Sparkles, One Of A Kind With Over $100,000 In Upgrades!! Engineered Hardwood And Pot Lights . All Upgraded Fixtures, Zebra Blinds Throughout. 9 Feet Smooth Ceilings On Main Floor And Second Floor, Upgraded Quartz Kitchen, Undermount Lighting, Insulated Garage, Upgraded Faucets, Marble Surround Fireplace, Upgraded Shower. Stone Front & Side, Bring Your Buyer To A Reasonable Seller.

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

Closing Costs

Mortgage Amount
$712,000
Land Transfer Taxes$14,275
Legal Fees (Est.)
$
Total cash required for closing$193,775

Total Monthly Obligation

$4,598/mo
Mortgage $3,590
Monthly Loss $3,654
Principal$945
Interest$2,645
Property Tax$633
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.0%18
10-Year IRR
8.3%
Returns Index
10.4/ 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
$37,872/yr
NOI
$21,985/yr
Net Cash Flow
-$1,758/mo
Cash Margin
-55.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.7/ 100

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

Comparables

Properties near 1181 Church Street N

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.