2 Marshall Street, Cavan Monaghan

$319,000
2 Marshall Street

$319,000

New
8d
Detached1 1/2 Storey

2 Marshall Street, Cavan Monaghan

Total Monthly Obligation $1,885

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
8d
Score
69
Yield
10.5%
Cash on Cash
20.1%
Cap Rate
8.9%
5Y IRR
32.1%
10Y IRR
28.8%
Property Type-Detached
MLS® Number-X14080460
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-103.52 × 128.71 ft
Listed on site-Oct 15, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$2,682.23 (2025)
Parking-2 - None
Basement-Crawl Space
Heating-Baseboard (Electric)
Brokerage-ROYAL HERITAGE REALTY LTD.
Cooling-None
Laundry-No
Fireplace-Wood
Pool-None
Facing-North
Exterior-Wood
Roof-Metal
Foundation-Stone
Sewer-Sewer
Possession-Flexible
Neighbourhood-Millbrook Village
Title-Residential Freehold

No agent assigned

LOCATION, LOCATION, LOCATION! Set at the end of a quiet dead-end street in the heart of Millbrook, this charming Century Home offers an exciting opportunity for first-time buyers, investors and renovators alike. Situated on a large, fenced and private lot, there is plenty of room to enjoy the property while bringing your vision to life. This 3 bedroom, 2 bathroom home, believed to be the original Village Station Master's home, is full of character and possibility. Inside, you'll find a vaulted kitchen ceiling and skylight that fill the space with natural light, while outside, enjoy the privacy of the rear deck overlooking the large lawn and mature grape vines intertwined along the front porch that adds to its idyllic village charm. A fantastic opportunity to truly make this home your own at an unbeatable price! Walk to local schools, shops, amenities and village trails, with easy access to Hwy 35/115 just a short drive away. Bring your ideas and unlock the potential of this special Millbrook property!

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

Closing Costs

Mortgage Amount
$255,200
Land Transfer Taxes$3,260
Legal Fees (Est.)
$
Total cash required for closing$68,560

Total Monthly Obligation

$1,885/mo
Mortgage $1,287
Monthly Loss $1,547
Principal$339
Interest$948
Property Tax$224
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
7.2%65
Cash-on-Cash
11.1%57
5-Year IRR
24.9%98
10-Year IRR
23.0%
Returns Index
74.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
69/ 100
Fair•Hold / Negotiate

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$33,600/yr
NOI
$23,058/yr
Net Cash Flow
$635/mo
Cash Margin
22.7%82
Cash Flow Index
82.3/ 100
Risk Profile
Weight: 20%
DSCR
1.4973
LTV Ratio
80.0%18
Vacancy Buffer
4.9 mo82
Risk Index
57.8/ 100

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

Comparables

Properties near 2 Marshall 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.