18 Louise Crescent, Russell

$700,000
18 Louise Crescent

$700,000

New
22d
Detached2-Storey

18 Louise Crescent, Russell

Total Monthly Obligation $3,568

HausQ Valuation Report
Beds
5
Baths
4
Park
6
Sqft
3000-3500
DOM
22d
Score
18
Yield
4.5%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X13850268
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-162.1 × 135 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,433 (2025)
Parking-8 - Attached
Basement-Full, Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-LPT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Immediate
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

Welcome to 18 Louise Crescent in the heart of Embrun! Ideally located close to schools, parks, shopping, restaurants, and all essential amenities, this spacious home offers versatility and room for the whole family. The main living area features 3 bedrooms and 2 bathrooms, with plenty of living space to enjoy. Cozy up by the natural gas fireplace, creating the perfect atmosphere year-round. A standout feature of this property is the fully self-contained in-law suite, complete with its own private entrance, 2 bedrooms, and 2 bathrooms ideal for multi-generational living, guests, or potential rental income. Step outside to your own backyard oasis, featuring a beautiful inground pool and a spacious yard designed for entertaining family and friends all summer long, and you can't forget about the large heated shop! Combining comfort, functionality, and an excellent location, this property is a fantastic opportunity you won't want to miss!

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

Closing Costs

Mortgage Amount
$560,000
Land Transfer Taxes$10,475
Legal Fees (Est.)
$
Total cash required for closing$151,975

Total Monthly Obligation

$3,568/mo
Mortgage $2,824
Monthly Loss $2,825
Principal$743
Interest$2,081
Property Tax$369
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.7/ 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
$31,200/yr
NOI
$19,147/yr
Net Cash Flow
-$1,228/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.8/ 100

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

Comparables

Properties near 18 Louise 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.