CashFlowRE
Sign in Sign up
1330 Lori Ave
C- Composite 52.94
Why this score? — see what drove the C- 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 +18.2/30.0
  • ARV discount +11.6/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.4/10.0
  • Schools +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,900

1330 Lori Ave · Detroit Lakes, MN 56501
3 bd · 2.5 ba · 2,058 sqft · SingleFamily public records · 105 Days on market
Built 1978 9,583 sqft lot $146/sqft · 8% below area Est $330k · 9% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this one-of-a-kind Detroit Lakes home offering a unique layout and plenty of space to make your own. On the main floor you will find an updated kitchen w/granite countertops and modern cabinetry, an open living area filled with natural light from large south-facing windows, creating a warm and inviting space, 3 bedrooms and a full bathroom. Downstairs you'll find a spacious lower level family room, a fourth bedroom, a ¾ bathroom, laundry room and convenient access to the large 24x34 garage—providing plenty of storage and workspace. Step outside to enjoy the wrap-around deck and fully fenced backyard, ideal for relaxing, entertaining, or enjoying time outdoors. Located in a great Detroit Lakes neighborhood, this home offers convenient access to everything the area has to offer. Enjoy being just minutes from Detroit Lake, local parks, walking trails, schools, restaurants, and shopping.

Key facts

  • Modern cabinetry
  • Open living area
  • Updated kitchen

Tags

UPDATED KITCHENGRANITE COUNTERTOPSMODERN CABINETRYOPEN LIVING AREALARGE SOUTH-FACING WINDOWSWRAP-AROUND DECK

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 3-bed/2.5-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $269 ($3k/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 $281k (6.5% below list).
  • Recommended offer: $273k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.7% in Detroit Lakes — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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: 307 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 $9k 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 105 days — a 9% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $40k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $272,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.94%
Cap rate
7.37%
Cash-on-cash
3.85%
DSCR
1.17
GRM
8.9

CMA / ARV

ARV (median comp)
$330,225
List price
$299,900
Delta
-9.18%
Verdict
FAIR
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-10.3%
Equity multiple
0.63×
Total profit
$-31,469
Equity at exit
$44,716
10-year hold
IRR
-0.9%
Equity multiple
0.94×
Total profit
$-5,445
Equity at exit
$25,930

Cash invested: $83,972 (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
307
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,805 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$249 /mo · $2,988/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$589
Net cashflow
$269

Break-even live

Break-even rent $2,464
Max offer price $299,900
Occupancy floor 85%

Sensitivity live

Price -10% $439 -5% $354 +0% $269 +5% $185 +10% $100
Rent -10% $48 -5% $159 +0% $269 +5% $380 +10% $491
Rate -1.0pp $421 -0.5pp $346 base $269 +0.5pp $192 +1.0pp $113

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
$74,975
Closing costs
$8,997
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 35 events

  1. 2026-06-21
    days on market $299,900 Active 105 DOM
  2. 2026-06-21
    days on market $299,900 Active 104 DOM
  3. 2026-06-18
    days on market $299,900 Active 102 DOM
  4. 2026-06-17
    days on market $299,900 Active 101 DOM
  5. 2026-06-16
    days on market $299,900 Active 100 DOM
  6. 2026-06-15
    days on market $299,900 Active 99 DOM
  7. 2026-06-13
    pricedays on market $299,900 Active 97 DOM
  8. 2026-06-12
    days on market $314,900 Active 96 DOM
  9. 2026-06-09
    days on market $314,900 Active 93 DOM
  10. 2026-06-08
    days on market $314,900 Active 92 DOM
  11. 2026-06-07
    days on market $314,900 Active 91 DOM
  12. 2026-06-07
    days on market $314,900 Active 90 DOM
  13. 2026-06-04
    days on market $314,900 Active 87 DOM
  14. 2026-06-02
    days on market $314,900 Active 86 DOM
  15. 2026-06-01
    days on market $314,900 Active 85 DOM
  16. 2026-05-31
    days on market $314,900 Active 84 DOM
  17. 2026-05-31
    days on market $314,900 Active 83 DOM
  18. 2026-05-06
    price $314,900 921-char remark
    Show marketing remark (921 chars)

    Welcome to this one-of-a-kind Detroit Lakes home offering a unique layout and plenty of space to make your own. On the main floor you will find an updated kitchen w/granite countertops and modern cabinetry, an open living area filled with natural light from large south-facing windows, creating a warm and inviting space, 3 bedrooms and a full bathroom. Downstairs you'll find a spacious lower level family room, a fourth bedroom, a ¾ bathroom, laundry room and convenient access to the large 24x34 garage—providing plenty of storage and workspace. Step outside to enjoy the wrap-around deck and fully fenced backyard, ideal for relaxing, entertaining, or enjoying time outdoors. Located in a great Detroit Lakes neighborhood, this home offers convenient access to everything the area has to offer. Enjoy being just minutes from Detroit Lake, local parks, walking trails, schools, restaurants, and shopping.

  19. 2026-04-19
    price $324,900 921-char remark
    Show marketing remark (921 chars)

    Welcome to this one-of-a-kind Detroit Lakes home offering a unique layout and plenty of space to make your own. On the main floor you will find an updated kitchen w/granite countertops and modern cabinetry, an open living area filled with natural light from large south-facing windows, creating a warm and inviting space, 3 bedrooms and a full bathroom. Downstairs you'll find a spacious lower level family room, a fourth bedroom, a ¾ bathroom, laundry room and convenient access to the large 24x34 garage—providing plenty of storage and workspace. Step outside to enjoy the wrap-around deck and fully fenced backyard, ideal for relaxing, entertaining, or enjoying time outdoors. Located in a great Detroit Lakes neighborhood, this home offers convenient access to everything the area has to offer. Enjoy being just minutes from Detroit Lake, local parks, walking trails, schools, restaurants, and shopping.

  20. 2026-03-21
    price $329,900 921-char remark
    Show marketing remark (921 chars)

    Welcome to this one-of-a-kind Detroit Lakes home offering a unique layout and plenty of space to make your own. On the main floor you will find an updated kitchen w/granite countertops and modern cabinetry, an open living area filled with natural light from large south-facing windows, creating a warm and inviting space, 3 bedrooms and a full bathroom. Downstairs you'll find a spacious lower level family room, a fourth bedroom, a ¾ bathroom, laundry room and convenient access to the large 24x34 garage—providing plenty of storage and workspace. Step outside to enjoy the wrap-around deck and fully fenced backyard, ideal for relaxing, entertaining, or enjoying time outdoors. Located in a great Detroit Lakes neighborhood, this home offers convenient access to everything the area has to offer. Enjoy being just minutes from Detroit Lake, local parks, walking trails, schools, restaurants, and shopping.

  21. 2026-03-08
    listed $340,000 Active 921-char remark
    Show marketing remark (921 chars)

    Welcome to this one-of-a-kind Detroit Lakes home offering a unique layout and plenty of space to make your own. On the main floor you will find an updated kitchen w/granite countertops and modern cabinetry, an open living area filled with natural light from large south-facing windows, creating a warm and inviting space, 3 bedrooms and a full bathroom. Downstairs you'll find a spacious lower level family room, a fourth bedroom, a ¾ bathroom, laundry room and convenient access to the large 24x34 garage—providing plenty of storage and workspace. Step outside to enjoy the wrap-around deck and fully fenced backyard, ideal for relaxing, entertaining, or enjoying time outdoors. Located in a great Detroit Lakes neighborhood, this home offers convenient access to everything the area has to offer. Enjoy being just minutes from Detroit Lake, local parks, walking trails, schools, restaurants, and shopping.

  22. 2025-04-17
    soldstatus $307,000
  23. 2025-04-11
    soldstatus $307,000 Sold 559-char remark
    Show marketing remark (559 chars)

    Beautiful Detroit Lakes home with a unique and functional layout. The kitchen has updated cabinets and granite countertops. The open living space gets plenty of natural light from large south-facing windows. Three bedrooms and full bathroom on main floor. Spacious lower level with 3/4 bathroom, fourth bedroom, huge laundry room, and leads to the large 24x34 garage. Outside, there’s a wrap-around deck and a fully fenced backyard. Priced below county assessed value. This is a great opportunity to make this home your own and enjoy in time for spring!

  24. 2025-03-08
    status Pending 559-char remark
    Show marketing remark (559 chars)

    Beautiful Detroit Lakes home with a unique and functional layout. The kitchen has updated cabinets and granite countertops. The open living space gets plenty of natural light from large south-facing windows. Three bedrooms and full bathroom on main floor. Spacious lower level with 3/4 bathroom, fourth bedroom, huge laundry room, and leads to the large 24x34 garage. Outside, there’s a wrap-around deck and a fully fenced backyard. Priced below county assessed value. This is a great opportunity to make this home your own and enjoy in time for spring!

  25. 2025-03-03
    historical Contingent - Inspection 559-char remark
    Show marketing remark (559 chars)

    Beautiful Detroit Lakes home with a unique and functional layout. The kitchen has updated cabinets and granite countertops. The open living space gets plenty of natural light from large south-facing windows. Three bedrooms and full bathroom on main floor. Spacious lower level with 3/4 bathroom, fourth bedroom, huge laundry room, and leads to the large 24x34 garage. Outside, there’s a wrap-around deck and a fully fenced backyard. Priced below county assessed value. This is a great opportunity to make this home your own and enjoy in time for spring!

  26. 2025-02-24
    listed $325,000 Active 559-char remark
    Show marketing remark (559 chars)

    Beautiful Detroit Lakes home with a unique and functional layout. The kitchen has updated cabinets and granite countertops. The open living space gets plenty of natural light from large south-facing windows. Three bedrooms and full bathroom on main floor. Spacious lower level with 3/4 bathroom, fourth bedroom, huge laundry room, and leads to the large 24x34 garage. Outside, there’s a wrap-around deck and a fully fenced backyard. Priced below county assessed value. This is a great opportunity to make this home your own and enjoy in time for spring!

  27. 2022-07-29
    soldstatus $286,000
  28. 2022-07-28
    soldstatus $286,000
  29. 2022-07-28
    soldstatus $286,000 Sold
  30. 2022-06-17
    status Pending
  31. 2022-06-10
    historical Contingent - Inspection
  32. 2022-05-02
    listed $299,900
  33. 2022-05-02
    listed $299,900 Active
  34. 2013-02-20
    soldstatus $153,000
  35. 1998-07-30
    soldstatus $77,500

ⓘ 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
$2,988 · $249/mo
Projected year-2 tax
$3,173 · $264/mo
Expected delta
+$185/yr (+$15/mo · 6.2%)

ⓘ 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 5/10 Major
  • 🌡 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
$33,663
− Mortgage interest
−$16,799
− Property taxes
−$2,988
− Insurance
−$1,500
− Repairs & maintenance
−$2,693
− Management
−$2,693
− Depreciation
−$8,724
Taxable loss
−$1,734
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$416
After-tax cash flow
$3,650/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

+306.3% since first listed
18 events — show timeline
  • 2026-05-06 Price Changed $314,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-19 Price Changed $324,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-21 Price Changed $329,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-08 Listed $340,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-04-17 Sold (Public Records) $307,000 Public Records
  • 2025-04-11 Sold (MLS) $307,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-03-08 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2025-03-03 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2025-02-24 Listed $325,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-07-29 Sold (Public Records) $286,000 Public Records
  • 2022-07-28 Sold (MLS) $286,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-07-28 Sold (MLS) $286,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-06-17 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2022-06-10 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2022-05-02 Listed $299,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-05-02 Listed $299,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2013-02-20 Sold (Public Records) $153,000 Public Records
  • 1998-07-30 Sold (Public Records) $77,500 Public Records

Property tax history

+8.2%/yr

Latest (2025): $2,988 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…