36 Frontenac Boulevard, Russell

$649,900
36 Frontenac Boulevard

$649,900

New
8d
Detached2-Storey

36 Frontenac Boulevard, Russell

Total Monthly Obligation $3,385

Beds
3
Baths
2
Park
4
Sqft
1500-2000
DOM
8d
Score
21
Yield
5.6%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-X14080306
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-58 × 125 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$4,660.66 (2025)
Parking-6 - Attached
Basement-Finished, Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-Above Ground
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

Welcome to 36 Frontenac Blvd., in the heart of the friendly town of Embrun! This beautifully maintained and updated 3 bedroom, 2 full bathroom home is ideally situated on a quiet street and set on a rare oversized 58' x 125' lot backing directly onto Mélanie Park and greenspace - offering privacy and a true backyard oasis. A large driveway accommodating up to four vehicles leads to the newly updated front steps and welcoming porch, before entering into the foyer with convenient inside entry to the heated double garage. The bright, open-concept main floor will wow you immediately, and is designed for comfortable everyday living as well as effortless entertaining. The sun-filled living room features a stunning fireplace with shiplap accent and wood mantle, flowing seamlessly into the kitchen complete with white cabinetry, new countertops, stainless steel appliances, and ample cabinet and prep space. A dedicated dining area with patio doors opens to the fully fenced, extensively landscaped backyard - highlighted by a pergola with lighting, BBQ space, shed with new roof and hydro, manicured hedge, and a 15' above-ground pool - all with the added luxury of no direct rear neighbours. A convenient full bathroom completes the main floor with a brand new corner shower. Upstairs, newly updated stairs and railings lead to the primary retreat featuring a large walk-in closet, along with a well-appointed 4-piece bathroom with separate soaker tub and shower, and two additional well-proportioned bedrooms. The finished lower level adds valuable living space with a generous recreation room featuring a bright window, plus a large storage area with dedicated laundry. A perfect blend of comfort, functionality, and outdoor living in a family-friendly location - this is one you won't want to miss. Simply move-in and enjoy!

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,385/mo
Mortgage $2,622
Monthly Loss $2,695
Principal$690
Interest$1,932
Property Tax$388
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.1%43
10-Year IRR
11.4%
Returns Index
22.6/ 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
$36,120/yr
NOI
$23,347/yr
Net Cash Flow
-$676/mo
Cash Margin
-22.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
25.5/ 100

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

Comparables

Properties near 36 Frontenac Boulevard

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.