For saleSingle family
$84,000
738 E Camp St
Ely MN 55731
3 beds, 1 bath, 1,240 sqft
738 E Camp St is a 3 beds, 1 bath, 1,240 sqft single family home for sale at $84,000 in Ely MN 55731. At 20% down it rents for an estimated $1,225/mo and returns $636/mo a month at a 15.6% 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
- $636/mo
- Cap rate
- 15.6%
- Cash-on-cash
- 45.4%
- Max offer
- $84,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.