2011 Berne Street, Russell

$564,999
2011 Berne Street

$564,999

New
3d
Att/Row/Townhouse2-Storey

2011 Berne Street, Russell

Total Monthly Obligation $2,964

HausQ Valuation Report
Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
3d
Score
21
Yield
5.6%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Att/Row/Townhouse
MLS® Number-X14099994
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.75 × 109.91 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$3,722 (2025)
Parking-5 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 SYNERGY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

Welcome to 2011 Berne St in the sought after neighbourhood of St-Thomas. This beautifully maintained SACA Eagle Townhome the perfect blend of style, comfort, and convenience-ideal for families or professionals seeking a peaceful yet well-connected lifestyle. Step inside to a welcoming foyer that opens into a bright, open-concept main floor, filled with natural light from large windows. The spacious kitchen features, elegant black stainless steel appliances, patio doors leading directly to a fully fenced backyard oasis, complete with a stunning deck perfect for entertaining. Upstairs, retreat to the generous primary bedroom, complete with a walk-in closet and private 3pc ensuite. Two additional well-sized bedrooms, another full 3pc bathroom, and convenient second-floor laundry complete this thoughtfully designed level. The partially finished basement offers excellent versatility, with designated areas for a rec room, office, and storage. Adding even more functionality, the home features a garage with a mezzanine-perfect for extra storage. Ideally located in an established, family-friendly neighbourhood, you'll enjoy close proximity to the 417, schools, parks, shopping, and all the amenities Embrun has to offer. Book you viewing today!

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

Closing Costs

Mortgage Amount
$451,999
Land Transfer Taxes$7,775
Legal Fees (Est.)
$
Total cash required for closing$122,275

Total Monthly Obligation

$2,964/mo
Mortgage $2,279
Monthly Loss $2,364
Principal$600
Interest$1,679
Property Tax$310
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.7%2
5-Year IRR
11.2%44
10-Year IRR
11.5%
Returns Index
22.9/ 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
$31,836/yr
NOI
$20,430/yr
Net Cash Flow
-$577/mo
Cash Margin
-21.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
28.2/ 100

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

Comparables

Properties near 2011 Berne 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.