45 Atherton Avenue, Ajax

$1,199,000
45 Atherton Avenue

$1,199,000

New
2d
Detached2-Storey

45 Atherton Avenue, Ajax

Total Monthly Obligation $5,966

HausQ Valuation Report
Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
2d
Score
16
Yield
4.2%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-E14102016
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-40 × 108 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,057 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 INNOVATIVE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Northwest Ajax
Title-Residential Freehold

No agent assigned

* * * * * Welcome to this beautifully laid-out family size Detached home, rarely offering generous living spaces, 2 Story Stunning Home On Premium Corner wide Lot In High Demand Area In Ajax. throughout Hardwood floor features and plenty of room. The main floor is designed for both everyday comfort and entertaining, with a spacious great room featuring hardwood flooring and a cozy gas fireplace overlooking the backyard. The open-concept dining room provides a welcoming space for family gatherings, while the well-appointed kitchen showcases granite countertops, stainless steel appliances. The bright breakfast area and a walkout to the large deck, creating a seamless connection between indoor and outdoor living. In between level offers large size 2nd family room, Built Huge Deck For All Your Entertaining! Oak Stair Case And Much More!

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,966/mo
Mortgage $4,836
Monthly Loss $4,693
Principal$1,273
Interest$3,564
Property Tax$755
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.9/ 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
$50,472/yr
NOI
$31,868/yr
Net Cash Flow
-$2,181/mo
Cash Margin
-51.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.3/ 100

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

Comparables

Properties near 45 Atherton Avenue

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.