902 Notre Dame Street 100A, Russell

$259,900
902 Notre Dame Street 100A

$259,900

New
29d
Condo Apartment1 Storey/Apt

902 Notre Dame Street 100A, Russell

Total Monthly Obligation $1,821

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
500-599
DOM
29d
Score
18
Yield
4.4%
Cash on Cash
-14.6%
Cap Rate
1.4%
5Y IRR
4.2%
10Y IRR
5.9%
Property Type-Condo Apartment
MLS® Number-X13824018
Beds-2
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 24, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$2,318 (2026)
Maintenance-$378.97/mo
Locker-None
Parking-2 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXIT REALTY MATRIX
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Immediate
Neighbourhood-602 - Embrun
Title-Residential Condo & Other

No agent assigned

Welcome to this bright, well-maintained 2-bedroom condo in the heart of Embrun. The open-concept living and dining area is filled with natural light, while the renovated kitchen features modern cabinetry, a breakfast bar, ceramic flooring, updated appliances, and a gas stove. Both bedrooms are generously sized, and the renovated bathroom includes a new vanity, backlit mirror, and waterfall shower head. Pot lights, remote-control ceiling fans, and custom vertical blinds add thoughtful finishing touches. A standout feature is the combination of natural gas forced-air heating, central air conditioning, and an in-unit washer and dryer. Two parking spaces add to the convenience. Walk to Embrun's shops, restaurants, schools, and parks, with trails nearby. Easy access to Highway 417 makes commuting simple. Move-in ready and low maintenance, this condo is an excellent option for first-time buyers, downsizers, or investors.

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

Closing Costs

Mortgage Amount
$207,920
Land Transfer Taxes$2,374
Legal Fees (Est.)
$
Total cash required for closing$55,854

Total Monthly Obligation

$1,821/mo
Mortgage $1,048
Monthly Loss $1,545
Principal$276
Interest$772
Property Tax$193
Condo Fees$379
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.4%6
Cash-on-Cash
-20.5%0
5-Year IRR
0.1%3
10-Year IRR
3.5%
Returns Index
2.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$11,556/yr
NOI
$1,135/yr
Net Cash Flow
-$954/mo
Cash Margin
-99.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.091
LTV Ratio
80.0%18
Vacancy Buffer
5.4 mo87
Risk Index
35.3/ 100

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

Comparables

Properties near 902 Notre Dame Street 100A

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.