1200 Montblanc Crescent, Russell

$725,000
1200 Montblanc Crescent

$725,000

New
8d
Detached2-Storey

1200 Montblanc Crescent, Russell

Total Monthly Obligation $3,691

Beds
4
Baths
4
Park
4
Sqft
1500-2000
DOM
8d
Score
19
Yield
5.0%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Detached
MLS® Number-X14083394
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-35 × 110 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,702 (2025)
Parking-5 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flex
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

OPEN HOUSE SAT OCT 24, 2-4pm - Welcome to this beautifully expanded turnkey home in one of Embrun's most sought-after neighbourhoods, showcasing over $100,000 in premium upgrades and custom builder enlargements that set it apart from standard floorplans. Thoughtfully extended for maximum square footage, this pristine 4-bedroom plus main-floor office home features a bright, open layout illuminated by expansive windows, a sleek powder room, and a magazine-worthy designer kitchen boasting quartz countertops, a walk-in pantry, and a striking blend of warm wood and black cabinetry. Upstairs, retreat to three generous bedrooms-including a serene primary suite with a large walk-in closet and a spa-inspired glass-shower ensuite-while the fully builder-finished basement adds incredible versatility with a massive family room, a fourth bedroom, and a full 4-piece bathroom. Complete with an attached garage featuring a side man-door, a meticulously maintained yard with an entertainment deck, shed, and play structure, plus remaining Tarion warranty coverage and a quick commute to Ottawa, this move-in-ready property offers an unmatched combination of luxury, space, and suburban convenience.

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

Closing Costs

Mortgage Amount
$580,000
Land Transfer Taxes$10,975
Legal Fees (Est.)
$
Total cash required for closing$157,475

Total Monthly Obligation

$3,691/mo
Mortgage $2,924
Monthly Loss $2,922
Principal$770
Interest$2,155
Property Tax$392
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.3%
Returns Index
17.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$23,306/yr
Net Cash Flow
-$982/mo
Cash Margin
-32.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
23.0/ 100

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

Comparables

Properties near 1200 Montblanc Crescent

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.