3 Heatherwood Road, Ajax

$749,900
3 Heatherwood Road

$749,900

New
6d
DetachedBacksplit 4

3 Heatherwood Road, Ajax

Total Monthly Obligation $3,814

HausQ Valuation Report
Beds
3
Baths
1
Park
1
Sqft
1100-1500
DOM
6d
Score
17
Yield
4.2%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-E14090086
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-50 × 125 ft
Listed on site-Oct 17, 2026
Style-Backsplit 4
Building Type-Detached
Taxes-$4,969 (2025)
Parking-2 - Attached
Basement-Walk-Up
Heating-Forced Air (Gas)
Brokerage-RE/MAX Rouge River Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Metal
Foundation-Concrete
Sewer-Sewer
Possession-Immediate/TBA
Neighbourhood-South East
Title-Residential Freehold

No agent assigned

Classic 4 level backsplit on family friendly street in great central Ajax location . Walk to shopping , community pool , library etc . Enter the home to an oversized mudroom , ideal for kids , boots and backpacks . Main floor provides an oversized living and dining room with a premium recently installed bay window . Kitchen is complete with a custom hood fan , built-in appliances and pot and pan drawers . Upper level has 3 good sized bedrooms and a 4 piece bath . Lower level is complete with a family room and large walk-in closet , this level also features a walk up to the backyard , ideal as a separate entrance . the 4th level is unfinished awaiting your design . Hardwood under the carpet on main and upper levels . Long oversized garage with door to back patio . Steel roof ( 10 yrs old approx ) , most windows have been updated at some point .Quick closing preferred , easy to show .

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$3,814/mo
Mortgage $3,025
Monthly Loss $3,018
Principal$796
Interest$2,229
Property Tax$414
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%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
17/ 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
$31,320/yr
NOI
$18,719/yr
Net Cash Flow
-$1,465/mo
Cash Margin
-56.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.4/ 100

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

Comparables

Properties near 3 Heatherwood Road

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.