For saleSingle family
$199,000
712 E Camp St
Ely MN 55731
4 beds, 2 baths, 1,276 sqft
712 E Camp St is a 4 beds, 2 baths, 1,276 sqft single family home for sale at $199,000 in Ely MN 55731. At 20% down it rents for an estimated $2,025/mo and returns $629/mo a month at a 10.3% 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
- $629/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 19.0%
- Max offer
- $199,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.