For saleSingle family
$123,999
230 W Camp St
Ely MN 55731
3 beds, 1.5 baths, 762 sqft
230 W Camp St is a 3 beds, 1.5 baths, 762 sqft single family home for sale at $123,999 in Ely MN 55731. At 20% down it rents for an estimated $1,225/mo and returns $355/mo a month at a 10.0% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,225/mo
- Monthly cash flow
- $355/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 17.2%
- Max offer
- $123,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.