72 Chateauguay Street, Russell

$696,000
72 Chateauguay Street

$696,000

New
18d
Detached2-Storey

72 Chateauguay Street, Russell

Total Monthly Obligation $3,182

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
18d
Score
21
Yield
4.6%
Cash on Cash
-1.4%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Detached
MLS® Number-X13864970
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-45 × 110 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-5 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-LPT REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90+ days
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

BUILDER OPEN HOUSE | 63 CHATEAUGUAY STREET, Embrun, SUNDAY, November 1st, 2:00-4:00PM** Introducing the Modern Sofia, a thoughtfully designed 2-storey home offering 1,703 square feet of comfortable and efficient living space. With 3 bedrooms, 2.5 bathrooms, and a spacious 1.5-car garage, this home is ideal for modern families or first-time buyers looking for a smart, stylish layout. The main floor welcomes you with a bright living room that flows into a side-set kitchen and dining area, creating a defined yet connected living space. Just off the garage, you'll find a convenient powder room perfect for guests and day-to-day practicality. Upstairs, the primary suite offers a peaceful escape, complete with a private ensuite bathroom. The Modern Sofia blends functional living with clean, contemporary design for a space you'll love to come home to. Constructed by Leclair Homes, a trusted family-owned builder known for exceeding Canadian Builders Standards. Specializing in custom homes, two-storeys, bungalows, semi-detached, and now offering fully legal secondary dwellings with rental potential in mind, Leclair Homes brings detail-driven craftsmanship and long-term value to every project. FULL HST REBATE INCLUDED IN LISTING PRICE. Photos are of a similar model and may contain upgrades.

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

Closing Costs

Mortgage Amount
$556,800
Land Transfer Taxes$10,395
Legal Fees (Est.)
$
Total cash required for closing$151,095

Total Monthly Obligation

$3,182/mo
Mortgage $2,807
Monthly Loss $2,444
Principal$739
Interest$2,069
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
10.7%41
10-Year IRR
11.1%
Returns Index
21.5/ 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
$32,340/yr
NOI
$24,606/yr
Net Cash Flow
-$757/mo
Cash Margin
-28.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.6/ 100

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

Comparables

Properties near 72 Chateauguay Street

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.