302 Labelle Street, Russell

$525,575
302 Labelle Street

$525,575

New
2d
Att/Row/Townhouse2-Storey

302 Labelle Street, Russell

Total Monthly Obligation $2,495

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
2d
Score
29
Yield
6.3%
Cash on Cash
5.9%
Cap Rate
5.9%
5Y IRR
20.3%
10Y IRR
18.5%
Property Type-Att/Row/Townhouse
MLS® Number-X14103350
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20 × 105 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-AVENUE NORTH REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Other
Neighbourhood-602 - Embrun
Title-Residential Freehold

No agent assigned

Discover the Nova end-unit townhome by EQ Homes, located at 302 Labelle Street in Embrun! This brand-new home offers the opportunity to personalize your finishes through the EQ Homes Design Studio, allowing you to select features that suit your style. Enjoy a spacious end-unit layout and take advantage of the current new-construction incentives, including a $7,500 credit toward Design Studio selections and a finished recreation room. Not yet under construction, this home offers an approximate closing timeline of 12 months from firm sale, providing time to plan your move. Located in the welcoming community of Embrun, this is a wonderful opportunity to own a new-build home with personalized finishes. Listed at $525,575, with the HST rebate already included in the purchase price. Incentives are subject to change without notice.

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

Closing Costs

Mortgage Amount
$420,460
Land Transfer Taxes$6,987
Legal Fees (Est.)
$
Total cash required for closing$113,602

Total Monthly Obligation

$2,495/mo
Mortgage $2,120
Monthly Loss $1,937
Principal$558
Interest$1,562
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.8%36
Cash-on-Cash
0.0%8
5-Year IRR
15.6%75
10-Year IRR
15.0%
Returns Index
40.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$33,276/yr
NOI
$25,448/yr
Net Cash Flow
$1/mo
Cash Margin
0.0%5
Cash Flow Index
4.8/ 100
Risk Profile
Weight: 20%
DSCR
1.0027
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
36.9/ 100

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

Comparables

Properties near 302 Labelle 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.