For saleSingle family
$174,000
954 E Camp St
Ely MN 55731
4 beds, 2 baths, 1,450 sqft
954 E Camp St is a 4 beds, 2 baths, 1,450 sqft single family home for sale at $174,000 in Ely MN 55731. At 20% down it rents for an estimated $2,025/mo and returns $805/mo a month at a 12.1% 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
- $2,025/mo
- Monthly cash flow
- $805/mo
- Cap rate
- 12.1%
- Cash-on-cash
- 27.7%
- Max offer
- $174,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.