735 Namur Street, Russell

$575,000
735 Namur Street

$575,000

New
7d
Att/Row/Townhouse2-Storey

735 Namur Street, Russell

Total Monthly Obligation $3,075

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
7d
Score
20
Yield
5.5%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-X14086664
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-26.9 × 103.35 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,565.54 (2026)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-EXIT REALTY MATRIX
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Rec Room
Pool-None
Facing-West
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

MODERN VALECRAFT HOME WITH A PRIVATE BALCONY! Built in 2024, this beautiful home offers a great combination of modern design, comfortable living and a layout that makes the most of every level. The attractive exterior features a combination of stone and siding, a covered front entrance and a charming upper-level balcony that adds character to the home. Step inside to a welcoming main level with an open-concept layout designed for everyday living and entertaining. The kitchen provides a central gathering space, flowing into the main living and dining areas. Upstairs, the bedrooms offer comfortable living space, while the private balcony provides a great spot to enjoy your morning coffee or unwind at the end of the day. The lower level offers additional space and flexibility to suit your needs, with a rough-in for central vacuum adding future convenience. With its modern design, inviting layout and the added bonus of a private balcony, this newer Valecraft home is a great opportunity to enjoy the comfort of newer construction!

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

Closing Costs

Mortgage Amount
$460,000
Land Transfer Taxes$7,975
Legal Fees (Est.)
$
Total cash required for closing$124,475

Total Monthly Obligation

$3,075/mo
Mortgage $2,319
Monthly Loss $2,465
Principal$610
Interest$1,709
Property Tax$380
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.4%39
10-Year IRR
11.0%
Returns Index
20.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,884/yr
NOI
$19,630/yr
Net Cash Flow
-$684/mo
Cash Margin
-25.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.9/ 100

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

Comparables

Properties near 735 Namur 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.