67 Black Walnut Crescent, Richmond Hill

$2,068,000
67 Black Walnut Crescent

$2,068,000

New
3d
Detached2-Storey

67 Black Walnut Crescent, Richmond Hill

Total Monthly Obligation $9,936

Beds
6
Baths
5
Park
3
Sqft
3500-5000
DOM
3d
Score
15
Yield
3.4%
Cash on Cash
-9.6%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-N14098558
Beds-6
Bathrooms-5
Size-3500-5000 sqft
Lot Size-59.06 × 112.55 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$14,632 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-FIRST CLASS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-30/60/90
Neighbourhood-Langstaff
Title-Residential Freehold

No agent assigned

Pride Of Ownership In Prestigious Bayview Hunt Club! Exceptional Executive 5-Bedroom Residence Situated On A Premium Approx. 60-Ft Lot, Where Convenience, Space And Lifestyle Come Together. Offering Approx. 4,430 Sq.Ft. Above Grade Plus 2,061 Sq.Ft. Of Finished Lower-Level Living Space - Nearly 6,500 Sq.Ft. In Total!Ideally Located Near Bayview & 16th Avenue, With Everyday Amenities At Your Doorstep And Easy Access To Hwy 404, Hwy 7 And Hwy 407 - All Within Minutes.Set On A Beautiful Tree-Lined Street, A Grand Foyer With Soaring Cathedral Ceiling And Skylight Creates An Impressive First Impression. Thoughtfully Designed 5-Bedroom Layout With Generously Sized Principal Rooms And Minimal Wasted Space. Bright South-Facing Living Areas, 9-Ft Ceilings On The Main Floor, Hardwood Flooring, Crown Mouldings, Wainscoting And Elegant Architectural Details Throughout.The Spacious Kitchen Offers Excellent Counter And Storage Space And Flows Seamlessly Into The Main Living Areas, Perfect For Everyday Family Living And Entertaining. Multiple Fireplaces Add Warmth, Character And Comfort Throughout The Home.Extensively Refreshed And Truly Move-In Ready With Fresh Paint Throughout, Smooth Ceilings On The Main Floor, An Updated Primary Ensuite And Newly Finished Lower-Level Living Space. The Basement Offers Over 2,000 Sq.Ft. Of Additional Living Space, Ideal For Recreation, Home Theatre, Gym, Home Office Or Extended Family Living.Step Outside To A Professionally Interlocked Backyard Completed In 2022, Complemented By A Newly Refinished Deck - A Wonderful Setting For Outdoor Entertaining And Relaxation. Roof Replaced In 2023.Located In One Of Richmond Hill's Most Prestigious And Established Communities, Surrounded By Luxury Homes, Parks, Top Amenities And Excellent Connectivity. A Rare Opportunity To Own A Grand, Spacious And Move-In Ready Family Home In Coveted Bayview Hunt Club!

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

Closing Costs

Mortgage Amount
$1,654,400
Land Transfer Taxes$38,175
Legal Fees (Est.)
$
Total cash required for closing$453,275

Total Monthly Obligation

$9,936/mo
Mortgage $8,342
Monthly Loss $7,741
Principal$2,195
Interest$6,147
Property Tax$1,219
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.6%0
5-Year IRR
5.7%13
10-Year IRR
7.3%
Returns Index
8.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$70,452/yr
NOI
$44,275/yr
Net Cash Flow
-$4,652/mo
Cash Margin
-79.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
12.9/ 100

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

Comparables

Properties near 67 Black Walnut Crescent

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.