60 De La Rive Drive, Russell

$979,900
60 De La Rive Drive

$979,900

New
28d
Detached2-Storey

60 De La Rive Drive, Russell

Total Monthly Obligation $4,869

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
28d
Score
16
Yield
3.7%
Cash on Cash
-8.3%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.5%
Property Type-Detached
MLS® Number-X13828812
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-60.27 × 114.83 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,500 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground, Salt
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

A distinguished residence where refined design, exceptional comfort, & effortless indoor-outdoor living come together spectacularly. 60 De La Rive offers exceptional space and finish, with a floor plan thoughtfully designed for both grand entertaining and everyday family living. The main level makes an immediate impression with its soaring two-storey living room, creating an exceptional sense of scale and elegance. The expansive open-concept layout flows naturally into the generous dining area and showstopping kitchen. At its centre, a substantial island with seating for six provides the perfect gathering point for morning coffee, casual meals, or evenings spent entertaining. A private office tucked discreetly off the foyer offers a quiet and sophisticated workspace, while two generously sized bedrooms and a full bathroom provide an ideal arrangement for family or guests. Upstairs, the primary suite is a true private sanctuary. Designed with luxury and tranquility in mind, the retreat features two walk-in closets and an exquisite spa-inspired ensuite. Dual vanities, a separate water closet, a beautifully appointed glass-enclosed shower, and a deep soaker tub create a serene escape reminiscent of a boutique luxury hotel. The fully finished basement offers an impressive extension of the home's living and entertaining spaces. Featuring a generous recreation room, wet bar, dedicated gym, full bathroom, & additional bedroom with in-floor heating. Step outside and discover a private resort-style oasis. The heated, salt-water inground pool is complemented by an expansive covered porch, and a hot tub. Whether hosting an elegant summer gathering, enjoying dinner outdoors, or unwinding poolside at the end of the day, this is an outdoor setting designed to be enjoyed to its fullest. This is far more than a home. It is an elevated lifestyle. A rare opportunity to enjoy sophisticated living, abundant space, and resort-inspired amenities in one exceptional Embrun property.

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

Closing Costs

Mortgage Amount
$783,920
Land Transfer Taxes$16,073
Legal Fees (Est.)
$
Total cash required for closing$213,553

Total Monthly Obligation

$4,869/mo
Mortgage $3,953
Monthly Loss $3,829
Principal$1,040
Interest$2,913
Property Tax$542
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.1%15
10-Year IRR
7.6%
Returns Index
8.6/ 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
$36,600/yr
NOI
$21,940/yr
Net Cash Flow
-$2,124/mo
Cash Margin
-69.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.7/ 100

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

Comparables

Properties near 60 De La Rive Drive

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.