Zip Code 55782 — Ely, MN
🟢STRONG— excellent cash flow marketCap Rate
8.6%
Monthly Cash Flow
+$227
Median Home Price
$124,469
DSCR
1.34
🏠 Fair Market Rents
- Studio
- $710/mo
- 1 Bedroom
- $760/mo
- 2 Bedroom
- $980/mo
- 3 Bedroom
- $1,300/mo
- 4 Bedroom
- $1,620/mo
📊 Investment Metrics
- Cap Rate
- 8.6%
- Cash-on-Cash Return
- 9.5%
- Price-to-Rent Ratio
- 8.0
- 1% Rule
- 1.04%
- Gross Rent Multiplier
- 8.0
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →