7686 Black Walnut Trail, Mississauga

$899,000
7686 Black Walnut Trail

$899,000

New
9d
Semi-Detached 2-Storey

7686 Black Walnut Trail, Mississauga

Total Monthly Obligation $4,487

Beds
3
Baths
4
Park
2
Sqft
1100-1500
DOM
9d
Score
17
Yield
4.5%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Semi-Detached
MLS® Number-W14031564
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-22.6 × 110.53 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-16-30
Taxes-$5,831.15 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Lisgar
Title-Residential Freehold

No agent assigned

Welcome to one of the area's most sought-after pockets, this lovingly cared-for home delivers comfort, flexibility, and convenience. Three generous bedrooms anchor the upper levels, while the finished lower level opens the door to multi-generational living.The main floor is bright and open, with a dining area that flows naturally into a warm, welcoming family room. The kitchen is a standout, featuring quartz counters, a stylish tile backsplash, and high-end stainless steel appliances. Hardwood floors run throughout, complemented by upgraded LED pot lights.Downstairs, you'll find a large recreation and living space plus a full bathroom. Part of the area can easily serve as a fourth bedroom, home office, or den, which makes it a great fit for extended family, visiting guests, or anyone who needs work-from-home space.Step outside to a beautifully landscaped yard with mature greenery and a concrete patio, a private retreat for relaxing or entertaining.Commuters will love the location: Highways 401, 403, and 407 are all just minutes away, and Lisgar GO Station is an easy walk. Top-rated schools, parks, Costco, Walmart, restaurants, and everyday amenities are close by.

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,487/mo
Mortgage $3,626
Monthly Loss $3,533
Principal$954
Interest$2,672
Property Tax$486
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
13.9/ 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
$40,140/yr
NOI
$25,795/yr
Net Cash Flow
-$1,477/mo
Cash Margin
-44.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo34
Risk Index
19.5/ 100

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

Comparables

Properties near 7686 Black Walnut Trail

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.