10 Darley Street, Ajax

$999,999
10 Darley Street

$999,999

New
7d
Detached2-Storey

10 Darley Street, Ajax

Total Monthly Obligation $5,517

Beds
5
Baths
4
Park
4
Sqft
3000-3500
DOM
7d
Score
16
Yield
4.8%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-E14085648
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-43.6 × 110 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$13,300.75 (2026)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-90
Neighbourhood-Central West
Title-Residential Freehold

No agent assigned

Former John Boddy model home in sought-after Pickering Village. This impressive 2-storey offers close to 3,200 sq. ft. above grade, plus close to 1,500 sq. ft. of unfinished basement to make your own. 4 bedrooms, 3 baths, and a dedicated office. Double garage, 4-car driveway with no sidewalk. Private backyard retreat with an inground pool in excellent condition and a liner replaced just months ago. Newer appliances included; seller makes no warranties. Look beyond the current presentation and imagine the upside. Prime location close to schools, parks, shops, and commuter routes. Property sold as-is, where-is. A wonderful opportunity to own a substantial family home in a highly desirable location, complete with a private backyard retreat. Bring your vision and make this exceptional Pickering Village property your own!

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

Closing Costs

Mortgage Amount
$799,999
Land Transfer Taxes$16,475
Legal Fees (Est.)
$
Total cash required for closing$217,975

Total Monthly Obligation

$5,517/mo
Mortgage $4,034
Monthly Loss $4,456
Principal$1,061
Interest$2,972
Property Tax$1,108
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.3/ 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
$48,252/yr
NOI
$25,626/yr
Net Cash Flow
-$1,898/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.8/ 100

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

Comparables

Properties near 10 Darley Street

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.