7339 Black Walnut Trail, Mississauga
Lisgar · Investor guide
$1,399,999
Estimated Value
$1,113,000
Based on neighbourhood averages
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE TERREQUITY REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
20
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on Lisgar neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Welcome To This Beautifully Maintained 4-Bedroom Family Home In The Highly Sought-After Lisgar Community. Featuring A Professionally Finished In-Law Suite With Separate Side Entrance, Kitchen & Full Bath, This Home Is Perfect For Multi-Generational Living Or Extended Family. Bright Open-Concept Layout With Hardwood Flooring Throughout, Fresh Paint & Smooth Ceilings. Stunning 2024 Renovated Kitchen Offers Custom Cabinetry, Quartz Counters & Matching Backsplash, Large Centre Island, Pantry, 2' x 4' Porcelain Tiles & New Stainless Steel Appliances. Sun-Filled Breakfast Area Walks Out To A Private Fully Fenced Backyard Featuring A Pebble Concrete Patio, Walkways & Beautifully Landscaped Grounds. Inviting Family Room With Cozy Fireplace & Garage Access. Spacious Primary Retreat Features Walk-In Closet & Luxurious 5-Piece Ensuite. Upper Level Boasts Four Generous Bedrooms & Three Bathrooms. Recent Upgrades Include Furnace & A/C (2021), New Engineered Hardwood On Second Floor (2026), New Washer & Dryer (2024), Kinetico Whole-Home Water Softener (2024), Drinking Water Filtration System & Double-Bowl Sink. Exceptional Location Within Walking Distance To Lisgar GO Station And Minutes To Highways 401, 403 & 407. Close To Top-Rated Schools, Parks, Shopping, Restaurants & All Amenities. A Truly Move-In Ready Home Offering Exceptional Value In One Of Mississauga's Most Desirable Family Neighbourhoods.
MississaugaInvestor.ca
7339 Black Walnut Trail
Detached · 5bd/5ba · ~2,750 sqft
$1,399,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.99%
Monthly Cash Flow
-$4,118/mo
Estimated Rent
$4,945/mo
Cash-on-Cash
-16.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,945 |
| Mortgage | −$6,444 |
| Property Tax | −$980 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,167 |
| Vacancy (5%) | −$247 |
| Cash Flow | -$4,118/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$59,340 |
| Vacancy (5%) | −$2,967 |
| Property Tax | −$11,760 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,000 |
| Annual NOI | $27,913 |
| Cap Rate | 1.99% |
Cash Required to Close
| Down Payment (20%) | $279,999.8 |
| Ontario Land Transfer Tax | $24,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $307,474.8 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.