CashFlowRE
Sign in Sign up
331 Maple Ridge Ct
D Composite 41.93
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +14.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • Schools +4.0/10.0
  • Livability +4.0/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$319,900

331 Maple Ridge Ct · Detroit Lakes, MN 56501
2 bd · 2.0 ba · 2,888 sqft · SingleFamily public records · 18 Days on market
Built 1997 0.52 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tucked away on the hills of Shorewood Drive and less than 5 miles from downtown Detroit Lakes sits this one-level Twin Home on a quiet cul-de-sac. The home offers over 1400 sq ft of living space with 2 bedrooms and 2 full baths. Primary suite offers a private bathroom and a spacious walk-in closet. The main living area and the primary suite have vaulted ceilings. Kitchen area has enough room for a coffee table of small dining room table. No HOA fees and lawn care and snow removal is to find.

Key facts

  • 0.52 acre lot
  • 2 garage spots
  • Built 1997

Property features AI

Finance

  • Other: Property type: Residential; Lot size: 0.52 acres (approx. 37 x 46)
  • Financial info: Mortgage type: Other

Exterior

  • Parking: Attached garage; 2-car garage (approx. 19 x 22, 380 sq ft)
  • Utilities: City water connected; City sewer connected; 200+ amp electrical service; Electric fuel source
  • Home design: Residential attached property; One-level; Entry faces unspecified
  • Construction: Block and frame construction; Asphalt roof; Poured concrete and slab foundation; Built area above grade: 1,444
  • Exterior features: Vinyl exterior; Patio; Irregular lot; Publicly maintained road

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Kitchen window; Eat-in kitchen and breakfast area
  • Bedrooms: 2 bedrooms
  • Bathrooms: 2 full bathrooms (including a primary full bath and a main floor full bath)
  • Heating & cooling: Baseboard heating; No central air conditioning
  • Interior features: Vaulted ceilings; Cable ready; Washer/Dryer hookup; Walk-in closet; Primary bedroom walk-in closet; Patio access
  • Laundry & utility: Dedicated laundry room; Washer/Dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $320k.

Deal economics

  • At list price, monthly cash flow is $46 ($551/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (19.6% below list).
  • Recommended offer: $257k (19.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 5.2% in Detroit Lakes — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 80/100 on livability (#78 in MN, #1,847 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, cost of living A; Watch: amenities F, commute F.
  • Detroit Lakes Public School District (town): math 44% / reading 50% proficiency, ranked #155 of 301 in MN (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 301 active listings in the ZIP; 156 units permitted in Becker County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Becker County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
Recommended offer $257,315 (19.6% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.80%
Cap rate
6.47%
Cash-on-cash
0.62%
DSCR
1.03
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.45×
Total profit
$-49,012
Equity at exit
$47,698
10-year hold
IRR
-6.9%
Equity multiple
0.56×
Total profit
$-39,316
Equity at exit
$27,659

Cash invested: $89,572 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
46 Balanced
State Minnesota
46 Balanced · D+2
County
— inherits STATE
City
— inherits STATE
2024 reforms strengthened tenant protections; ramsey/hennepin courts paced moderate to slow.

ZIP-level market 56501

Active inventory
301
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,573 medium interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$176 /mo · $2,112/yr
Insurance
$133
HOA
$0
Vacancy / Maint / Mgmt
$540
Net cashflow
$46

Break-even live

Break-even rent $2,515
Max offer price $319,900
Occupancy floor 93%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$79,975
Closing costs
$9,597
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 22 events

  1. 2026-06-18
    days on market $319,900 Active 18 DOM
  2. 2026-06-17
    days on market $319,900 Active 17 DOM
  3. 2026-06-16
    days on market $319,900 Active 16 DOM
  4. 2026-06-15
    days on market $319,900 Active 15 DOM
  5. 2026-06-13
    days on market $319,900 Active 13 DOM
  6. 2026-06-12
    days on market $319,900 Active 12 DOM
  7. 2026-06-09
    days on market $319,900 Active 9 DOM
  8. 2026-06-08
    days on market $319,900 Active 8 DOM
  9. 2026-06-07
    days on market $319,900 Active 7 DOM
  10. 2026-06-07
    days on market $319,900 Active 6 DOM
  11. 2026-06-04
    days on market $319,900 Active 3 DOM
  12. 2026-06-02
    days on market $319,900 Active 2 DOM
  13. 2026-06-01
    statusdays on market $319,900 Active 1 DOM
  14. 2026-05-31
    days on market $319,900 Coming Soon 10 DOM
  15. 2026-05-31
    days on market $319,900 Coming Soon 9 DOM
  16. 2026-05-21
    historical $319,900
  17. 2026-05-21
    historical
  18. 2026-05-21
    historical
  19. 2024-08-01
    soldstatus $300,000 Sold 501-char remark
    Show marketing remark (501 chars)

    Tucked away on the hills of Shorewood Drive and less than 5 miles from downtown Detroit Lakes sits this one-level Twin Home on a quiet cul-de-sac. The home offers over 1400 sq ft of living space with 2 bedrooms and 2 full baths. Primary suite offers a private bathroom and a spacious walk-in closet. The main living area and the primary suite have vaulted ceilings. Kitchen area has enough room for a coffee table of small dining room table. No HOA fees and lawn care and snow removal is to find.

  20. 2024-07-22
    status Pending 501-char remark
    Show marketing remark (501 chars)

    Tucked away on the hills of Shorewood Drive and less than 5 miles from downtown Detroit Lakes sits this one-level Twin Home on a quiet cul-de-sac. The home offers over 1400 sq ft of living space with 2 bedrooms and 2 full baths. Primary suite offers a private bathroom and a spacious walk-in closet. The main living area and the primary suite have vaulted ceilings. Kitchen area has enough room for a coffee table of small dining room table. No HOA fees and lawn care and snow removal is to find.

  21. 2024-07-08
    historical Contingent - Inspection 501-char remark
    Show marketing remark (501 chars)

    Tucked away on the hills of Shorewood Drive and less than 5 miles from downtown Detroit Lakes sits this one-level Twin Home on a quiet cul-de-sac. The home offers over 1400 sq ft of living space with 2 bedrooms and 2 full baths. Primary suite offers a private bathroom and a spacious walk-in closet. The main living area and the primary suite have vaulted ceilings. Kitchen area has enough room for a coffee table of small dining room table. No HOA fees and lawn care and snow removal is to find.

  22. 2024-06-04
    listed $314,900 Active 501-char remark
    Show marketing remark (501 chars)

    Tucked away on the hills of Shorewood Drive and less than 5 miles from downtown Detroit Lakes sits this one-level Twin Home on a quiet cul-de-sac. The home offers over 1400 sq ft of living space with 2 bedrooms and 2 full baths. Primary suite offers a private bathroom and a spacious walk-in closet. The main living area and the primary suite have vaulted ceilings. Kitchen area has enough room for a coffee table of small dining room table. No HOA fees and lawn care and snow removal is to find.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MN · Partial reset (capped growth)

Current annual tax
$2,112 · $176/mo
Projected year-2 tax
$2,847 · $237/mo
Expected delta
+$735/yr (+$61/mo · 34.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥96°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,878
− Mortgage interest
−$17,919
− Property taxes
−$2,112
− Insurance
−$1,600
− Repairs & maintenance
−$2,470
− Management
−$2,470
− Depreciation
−$9,306
Taxable loss
−$5,000
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,200
After-tax cash flow
$1,751/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Detroit Lakes Public School District
NCES district ID
2710230
Math proficiency
44% ▼ -11.00%
Reading proficiency
50% ▼ -11.00%
Median HH income
$50,571
Composite
40.33/100
National rank
#3746
State rank
#155 of 301 in MN

Livability — Detroit Lakes

Score
80/100
State rank
#78
US rank
#1847

Category grades

Amenities F Commute F Cost of living A Crime B+ Employment C+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Detroit Lakes, MN
City population
18,239
Population (ZIP)
18,239

Population outlook (Becker County) Hauer SSP2

Today (2025)
34,604 people
By 2030
35,095 · +1.4%
By 2040
35,691 · +3.1%
By 2050
35,869 · +3.7%
By 2075
36,103 · +4.3%
By 2100
32,798 · -5.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Native American 2%
Common ancestry
Portuguese 25% Scottish 4% Lithuanian 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Becker

2024 margin
Solid R (+33.1) · D 32.7% · R 65.8% · Other 1.5%
2008→2024 swing
-26.3pp toward R · 2008: -6.9pp · 2024: -33.1pp
All cycles
2024: R+33.1 2020: R+30.1 2016: R+33.2 2012: R+14.6 2008: R+6.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -222.40%
Current HPI
217.4973
Rent YoY
Metro
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+1.6% since first listed
7 events — show timeline
  • 2026-05-21 Coming Soon $319,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-21 Coming Soon NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-21 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2024-08-01 Sold (MLS) $300,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-07-22 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2024-07-08 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2024-06-04 Listed $314,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

-5.8%/yr

Latest (2025): $2,112 · -49.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…