783 Namur Street W, Russell

$589,000
783 Namur Street W

$589,000

New
25d
Att/Row/Townhouse2-Storey

783 Namur Street W, Russell

Total Monthly Obligation $3,080

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
25d
Score
20
Yield
5.4%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13841518
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.72 × 102.95 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,948 (2025)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-EXIT RESULTS REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle, Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

Welcome to this show-stopping freehold townhouse in the heart of Embrun! Built in 2022 by Valecraft, this extensively upgraded home offers over 2,100 sq ft of modern, stylish living space -perfect for today's lifestyle. The sun-filled, open-concept layout is anchored by a chefs dream kitchen, complete with granite countertops, breakfast bar, walk-in pantry with motion-sensor lighting, under-cabinet lighting & stainless-steel appliances. High-end upgrades throughout include hardwood stairs, pot lights, open staircase, HRV system, multiple walk-in closets, eavestroughs, doorbell camera, and a fully fenced backyard. The spacious primary suite features blackout blinds, a large walk-in closet, and a luxurious 5-piece ensuite with double sinks and a soaker tub. The finished lower level adds even more living space with a cozy gas fireplace, perfect for movie nights or entertaining. Enjoy being steps from parks, trails, a scenic pond, the Russell Sports Dome, and Embrun's charming Notre Dame core. This turn-key home checks all the boxes. Move in and enjoy!

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

Closing Costs

Mortgage Amount
$471,200
Land Transfer Taxes$8,255
Legal Fees (Est.)
$
Total cash required for closing$127,555

Total Monthly Obligation

$3,080/mo
Mortgage $2,376
Monthly Loss $2,455
Principal$625
Interest$1,751
Property Tax$329
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,800/yr
NOI
$20,172/yr
Net Cash Flow
-$695/mo
Cash Margin
-26.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.9/ 100

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

Comparables

Properties near 783 Namur Street W

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.