99 St Moritz Terrace 406, Russell

$409,000
99 St Moritz Terrace 406

$409,000

New
18d
Condo Townhouse1 Storey/Apt

99 St Moritz Terrace 406, Russell

Total Monthly Obligation $2,370

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
18d
Score
22
Yield
6.2%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Condo Townhouse
MLS® Number-X13861224
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Oct 5, 2026
Style-1 Storey/Apt
Building Type-Condo Townhouse
Taxes-$3,005 (2025)
Maintenance-$270/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Radiant (Gas)
Brokerage-CENTURY 21 SYNERGY REALTY INC.
Cooling-Wall Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Vinyl Siding, Brick Veneer
Roof-Asphalt Shingle
Possession-TBD
Neighbourhood-602 - Embrun
Title-Residential Condo & Other

No agent assigned

1 PARKING SPOTS INCLUDED! Welcome to this stunning 2-bedroom, 1-bathroom upper-level condominium, offering exceptional privacy, modern luxury, and a beautiful natural setting with no rear neighbours. Thoughtfully designed with high-end finishes and attention to detail throughout, this home offers both style and comfort. Enjoy the cozy warmth of radiant heated floors throughout the colder months, while the concrete construction provides excellent sound insulation for a peaceful and quiet living experience. Backing onto the Castor River, the home offers a tranquil and picturesque backdrop that can be enjoyed from the impressive enclosed balcony, featuring glass panels that open to let in the fresh air and surrounding views. Additional features include in-suite laundry, two parking spaces, ample storage, and plenty of thoughtfully designed living space. Located in a growing community with convenient access to major highways, shopping, parks, dining, and entertainment, this is a wonderful opportunity to enjoy modern condo living surrounded by nature. Parking spot #8. Second parking space available for purchase.

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

Closing Costs

Mortgage Amount
$327,200
Land Transfer Taxes$4,655
Legal Fees (Est.)
$
Total cash required for closing$87,955

Total Monthly Obligation

$2,370/mo
Mortgage $1,650
Monthly Loss $1,936
Principal$434
Interest$1,216
Property Tax$250
Condo Fees$270
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.6%40
10-Year IRR
11.2%
Returns Index
20.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$25,200/yr
NOI
$14,035/yr
Net Cash Flow
-$480/mo
Cash Margin
-22.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo70
Risk Index
32.7/ 100

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

Comparables

Properties near 99 St Moritz Terrace 406

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.