1026 Notre Dame Road, Russell

$549,900
1026 Notre Dame Road

$549,900

New
3d
Detached2-Storey

1026 Notre Dame Road, Russell

Total Monthly Obligation $2,876

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
3d
Score
20
Yield
5.3%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Detached
MLS® Number-X14097230
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-32 × 150 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,400 (2026)
Parking-4 - None
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-EXIT REALTY MATRIX
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Metal, Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

**OPEN HOUSE Sat Oct 24th, 11AM-1PM**Welcome to 1026 Notre-Dame Street, Embrun! Discover this beautifully renovated waterfront home zoned C-4/Residential in the heart of Embrun, offering the perfect blend of modern comfort, investment potential, and an exceptional lifestyle. Completely renovated from top to bottom just two years ago, this charming two-storey home features 4 bedrooms, 1 full bathroom, and 1 convenient powder room. The stylish interior showcases contemporary finishes throughout, creating a bright and inviting space that's move-in ready. Enjoy peace of mind with numerous recent updates, including: Complete interior renovation (2024), Windows replaced (2024), Central air conditioning (2024), Owned hot water tank, Roof replaced approximately 4 years ago, Four parking spaces, Beautiful covered front porch, perfect for relaxing and enjoying the outdoors, Situated on the picturesque Castor River, this property offers direct waterfront access, making it ideal for kayaking, canoeing, fishing, Paddle boarding or simply taking in the tranquil views from your own backyard. Adding even more value, the property is zoned C-4 Commercial, presenting a unique opportunity for investors, entrepreneurs, or buyers looking to combine residential living with future business possibilities (subject to permitted uses and municipal approvals).Utility Costs: Natural Gas: Approximately $110/month Hydro (Embrun Hydro): Approximately $120/month (average from January 2026 through June 2026)Whether you're searching for a beautiful family home, a waterfront retreat, or a property with outstanding commercial potential, 1026 Notre-Dame Street offers a rare opportunity in one of Embrun's most desirable locations.

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

Closing Costs

Mortgage Amount
$439,920
Land Transfer Taxes$7,473
Legal Fees (Est.)
$
Total cash required for closing$118,953

Total Monthly Obligation

$2,876/mo
Mortgage $2,218
Monthly Loss $2,293
Principal$584
Interest$1,634
Property Tax$283
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.2/ 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
$29,100/yr
NOI
$18,290/yr
Net Cash Flow
-$694/mo
Cash Margin
-28.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
28.1/ 100

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

Comparables

Properties near 1026 Notre Dame Road

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.