1336 St Jacques Road, Russell

$499,000
1336 St Jacques Road

$499,000

New
2d
DetachedBungalow

1336 St Jacques Road, Russell

Total Monthly Obligation $2,587

Beds
2
Baths
2
Park
4
Sqft
700-1100
DOM
2d
Score
19
Yield
4.3%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-X14100756
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-66 × 100 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,392 (2025)
Parking-4 - Other
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-FIDACITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Above Ground
Facing-East
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

Discover this beautifully updated, move-in ready 2-bedroom, 2-bathroom bungalow with a covered carport and private corner lot in the heart of Embrun. Perfect for first-time buyers or downsizers. The sun-filled main level features updated flooring, shiplap ceilings, and large windows that create a bright, welcoming atmosphere. The stylish kitchen offers upgraded cabinetry, a tiled backsplash, and a new quartz-topped island that adds both function and style, along with newer stainless steel appliances (2022-2024), all overlooking the backyard. The open-concept living and dining area is enhanced by updated light fixtures and expansive windows, making it perfect for both everyday living and entertaining. The main floor also includes a spacious primary bedroom with mirrored closet doors, a second bedroom, and an upgraded full bathroom. The renovated lower level provides additional living space with a generous recreation room, full bathroom, laundry area, and ample storage. Step outside to your private backyard retreat, complete with a large deck, above-ground pool with a new liner (2024), a lighted 8' x 12' shed, and beautifully landscaped gardens with mature shrubs-ideal for relaxing or hosting guests. Conveniently located within walking distance to shops, restaurants, schools, and everyday amenities, and just 35 minutes from Ottawa.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,587/mo
Mortgage $2,013
Monthly Loss $2,057
Principal$530
Interest$1,483
Property Tax$199
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.8/ 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
$21,600/yr
NOI
$12,548/yr
Net Cash Flow
-$967/mo
Cash Margin
-53.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
29.2/ 100

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

Comparables

Properties near 1336 St Jacques 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.