1144 Avignon Street, Russell

$849,900
1144 Avignon Street

$849,900

New
23d
Detached2-Storey

1144 Avignon Street, Russell

Total Monthly Obligation $4,240

Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
23d
Score
18
Yield
4.6%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-X13844158
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-44.53 × 109.88 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$5,237 (2025)
Parking-6 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-EXIT REALTY MATRIX
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

DESIGNED FOR FAMILY LIVING AND MADE FOR ENTERTAINING! The Falcon model in Embrun offers an impressive combination of space, style and a backyard you'll want to enjoy all summer long. Inside, the bright main level features an inviting living room with a cozy fireplace and oversized windows filling the space with natural light. The open-concept kitchen and dining area offers a functional island, walk-in pantry and patio doors providing direct access to the backyard. A convenient laundry room and partial bathroom complete the main floor. Upstairs, you'll find four spacious bedrooms and two bathrooms, including a beautiful primary retreat with a walk-in closet and spa-inspired 5-piece ensuite. Need even more space? The partially finished lower level already features a rec room, den area, subfloor, divisions and a full 3-piece bathroom, leaving plenty of opportunity to add your own finishing touches. Outside is where this property really shines! The fully fenced and beautifully landscaped yard features a generous 16' x 34' interlock patio and hot tub, creating the perfect setting for relaxing, entertaining and summer gatherings. An 8' x 16' shed provides plenty of additional storage. Ideally located close to parks, schools and recreation, this spacious Embrun home offers the room and lifestyle you've been looking for!

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,240/mo
Mortgage $3,428
Monthly Loss $3,338
Principal$902
Interest$2,526
Property Tax$436
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.7%27
10-Year IRR
9.6%
Returns Index
14.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$38,700/yr
NOI
$25,093/yr
Net Cash Flow
-$1,337/mo
Cash Margin
-41.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.4/ 100

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

Comparables

Properties near 1144 Avignon 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.