1194 Montblanc Crescent, Russell

$699,900
1194 Montblanc Crescent

$699,900

New
22d
Detached2-Storey

1194 Montblanc Crescent, Russell

Total Monthly Obligation $3,198

HausQ Valuation Report
Beds
4
Baths
4
Park
3
Sqft
1500-2000
DOM
22d
Score
21
Yield
4.8%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-X13850634
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-29.79 × 180.35 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-REMAX BOARDWALK REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stone, Wood
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-End January 2027
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

** Price reflects HST rebate credits for qualifying buyers; subject to eligibility. **TO BE BUILT End Of January 2027. This Foxglove model, single family home with attached double car garage at ta reasonable price! This home features an open concept main level filled with natural light, exquisite kitchen with walk-in pantry and large center island. The second level is just as beautiful with its 3 generously sized bedrooms, modern family washroom, second floor laundry facility and to complete a massive 3piece master Ensuite with large integrated walk-in closet. Finished Basement. This home is not built. Construction for End of January 2027. *Please note that the pictures are from the same Model but from a different home with some added upgrades.*

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

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,198/mo
Mortgage $2,823
Monthly Loss $2,455
Principal$743
Interest$2,080
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.4%2
5-Year IRR
11.3%44
10-Year IRR
11.5%
Returns Index
23.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$33,600/yr
NOI
$25,740/yr
Net Cash Flow
-$678/mo
Cash Margin
-24.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.8/ 100

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

Comparables

Properties near 1194 Montblanc 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.