CashFlowRE
Sign in Sign up
74578 Zircon Cir E
B Composite 73.12
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +11.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.8/10.0
  • Rent growth +2.9/5.0
  • Livability +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,900

74578 Zircon Cir E · Palm Desert, CA 92260
2 bd · 2.0 ba · 1,542 sqft · Manufactured public records · 222 Days on market
Built 1983 4,792 sqft lot $169/sqft · 9% below area Est $284k · 9% under $440/mo HOA · 11% of rent

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

Listing remarks MLS

Nice price reduction to help with future upgrades!55+Active Living at its best! Gated 18 hole-golf community with a newly remodeled clubhouse, 3 pools, pickleball & many great neighbors to enhance your new adventure. This 2Br, 1500+sq. ft home enjoys a great mountain view from the covered patio. Lots of light thru the dual pane vinyl windows, and you will enjoy the vaulted ceilings & open floor plan. The kitchen has been updated with quartz island, pedestal lights & stainless appliances. The large open living room has a nook area for media center or shelving. The primary bedroom has a large en-suite bath, dual sinks, separate tub & bath. A special feature is this bedrooms own door out to the side patio where you can enjoy morning coffee & even a play area for your canine pal. The primary Br. has a large walk-in closet & the secondary Br. is adjacent to the guest bath with its own soaking tub with shower. The large laundry area has a built in desk for your home office & easy access to the carport. The carport is extra long with a storage shed & private area for an easily enclosed patio with 2 entries to the house. Many nice features such as the tile backsplash in the kitchen, paneled doors, ceiling fans, laminate flooring & high ceilings. There are still some updates that you will want to do to make this your perfect Desert 2nd home or full-time Oasis. The low HOA fee of $440 includes free golf to owners on the beautifully maintained Par 3 Accredited course with many lovely trees & lakes. There are 3 pools, pickleball, bocce ball, Pub, fitness room & great newly remodeled clubhouse. You also OWN your land in Portola which preserves your future equity. Permanent Foundation for ease of financing. Best Palm Desert location near El Paseo & all of its great shops & restaurants as well as the McCallum Theatre & Palm Desert Civic Center Park with its lovely walking trails & Aquatic Center. Come see why so many are choosing Portola Country Club for their exciting new life adventure.

Key facts

  • Quartz island
  • Stainless appliances
  • Great mountain view

Tags

GATED GOLF COMMUNITYGREAT MOUNTAIN VIEWCOVERED PATIOUPDATED KITCHENQUARTZ ISLANDSTAINLESS APPLIANCES

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 manufactured listed at $260k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $260k).
  • Recommended offer: $229k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% vs local median 3.4% in Palm Desert — 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 51/100 on livability (#1,050 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment B+, housing B; Watch: crime D, amenities F, commute F.
  • Desert Sands Unified (suburban): math 31% / reading 56% proficiency, ranked #199 of 517 in CA (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: James Earl Carter Elementary (516 students, 53% FRL); Colonel Mitchell Paige Middle (math 10% / reading 10%, grade F, #474 of 498 statewide, top 99%, 436 students, 74% FRL); Palm Desert High (math 42% / reading 67%, grade C-, #256 of 1,170 statewide, top 24%, 2,050 students, 57% FRL).
  • Market conditions: Rents rising (+1.6%/yr); 551 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • At $4,055/mo this rent would consume 69% of the median local household income ($70k/yr) (locally 1734% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $73k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 222 days — a 12% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 17y ago; this cycle's ask has dropped $50k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $190k; 37% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $228,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 222 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 A-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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.56%
Cap rate
11.07%
Cash-on-cash
17.07%
DSCR
1.76
GRM
5.3

CMA / ARV

ARV (median comp)
$284,500
List price
$259,900
Delta
-8.65%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
74578 Zircon Cir E 0.00mi 2/2.0 1,542 (0%) 0mo $250,000 $162 100
74592 Nevada Cir E 0.14mi 2/2.0 1,590 (+3%) 2mo $317,000 $199 86
74411 Gary Ave. Ave 0.17mi 2/2.0 1,584 (+3%) 5mo $397,000 $251 84
42090 Diadomite Way 0.19mi 2/2.0 1,520 (-1%) 7mo $240,000 $158 82
74596 Azurite Cir E 0.04mi 2/2.0 1,440 (-7%) 6mo $201,600 $140 82
74529 Azurite Cir 0.11mi 2/2.0 1,740 (+13%) 1mo $427,500 $246 73
42651 Vanadium Pl 0.28mi 2/2.0 1,440 (-7%) 4mo $290,000 $201 72
42605 Vanadium 0.28mi 2/2.0 1,416 (-8%) 2mo $235,000 $166 72
74647 Azurite Cir E 0.09mi 3/2.0 (+1) 1,700 (+10%) 4mo $260,000 $153 70
74072 Mercury Circle Cir W 0.31mi 2/2.0 1,440 (-7%) 5mo $222,000 $154 70
74584 Nevada Cir E 0.13mi 2/2.0 1,734 (+12%) 6mo $257,500 $149 68
42585 Granite Pl 0.16mi 2/2.0 1,760 (+14%) 6mo $175,000 $99 64

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.6% rent growth · sell at horizon

5-year hold
IRR
6.6%
Equity multiple
1.25×
Total profit
$18,462
Equity at exit
$38,752
10-year hold
IRR
14.6%
Equity multiple
2.09×
Total profit
$79,663
Equity at exit
$22,471

Cash invested: $72,772 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92260

Rents YoY
1.6%
Active inventory
551
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$4,055 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$257 /mo · $3,087/yr
Insurance
$108
HOA
$440
Vacancy / Maint / Mgmt
$852
Net cashflow
$1,035

Break-even live

Break-even rent $2,745
Max offer price $259,900
Occupancy floor 69%

Sensitivity live

Price -10% $1,182 -5% $1,109 +0% $1,035 +5% $961 +10% $888
Rent -10% $715 -5% $875 +0% $1,035 +5% $1,195 +10% $1,355
Rate -1.0pp $1,166 -0.5pp $1,101 base $1,035 +0.5pp $968 +1.0pp $899

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
$64,975
Closing costs
$7,797
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.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
74350 Magnesia Falls Dr Unit 1 Palm Desert, CA 3.0 2.0 1200 $2,595 $2.16 12d 1 0.29mi
74036 Mercury Cir W Palm Desert, CA 2.0 2.0 1440 $2,800 $1.94 45d 1 0.32mi
74401 Hovley Lane East Palm Desert, CA 1.0–3.0 1.0–2.0 1042 $2,656 $2.55 0d 22 0.34mi
255 Via Rengo Palm Desert, CA 2.0 2.0 1122 $2,600 $2.32 6d 1 0.42mi
255 Via Rengo Palm Desert, CA 2.0 2.0 1122 $2,700 $2.41 45d 1 0.42mi
42575 Cook St Palm Desert, CA 2.0 2.0 1050 $1,950 $1.86 26d 1 0.53mi
82 Presidio Pl Palm Desert, CA 3.0 2.0 1851 $5,500 $2.97 45d 1 0.56mi
84 Presidio Pl Palm Desert, CA 3.0 2.0 1921 $6,500 $3.38 45d 1 0.57mi
92 Presidio Pl Palm Desert, CA 3.0 2.0 1821 $5,500 $3.02 45d 1 0.59mi
34934 Phyllis Jackson Ln Palm Desert, CA 3.0 2.5 1600 $3,400 $2.12 20d 1 0.64mi
34946 Phyllis Jackson Ln Palm Desert, CA 3.0 2.5 1600 $3,400 $2.12 20d 1 0.64mi
34931 Phyllis Jackson Ln Palm Desert, CA 3.0 2.5 1600 $3,375 $2.11 20d 1 0.64mi
34921 Phyllis Jackson Ln Palm Desert, CA 3.0 2.5 1600 $3,375 $2.11 20d 1 0.64mi
168 Camino Arroyo S Palm Desert, CA 3.0 3.0 2051 $5,000 $2.44 45d 1 0.67mi
181 Camino Arroyo S Palm Desert, CA 3.0 2.0 1821 $6,300 $3.46 45d 1 0.70mi
289 Castellana N Palm Desert, CA 2.0 2.0 1457 $3,000 $2.06 26d 1 0.75mi
38 Conejo Cir Palm Desert, CA 3.0 3.0 2056 $6,500 $3.16 45d 1 0.77mi
39 Camino Arroyo Pl Palm Desert, CA 2.0 2.0 1533 $6,000 $3.91 45d 1 0.78mi
432 S Sierra Madre Palm Desert, CA 2.0 2.0 1584 $5,300 $3.35 45d 1 0.81mi
430 S Sierra Madre Palm Desert, CA 2.0 2.0 1303 $5,500 $4.22 45d 1 0.82mi
206 Lakecrest Ln Palm Desert, CA 2.0 2.0 1138 $2,300 $2.02 13d 1 0.88mi
259 Calle del Verano Palm Desert, CA 2.0 2.0 1303 $5,200 $3.99 45d 1 0.90mi
257 Calle del Verano Palm Desert, CA 2.0 2.0 1303 $5,300 $4.07 45d 1 0.90mi
72560 1/2 Santa Fe Trl Palm Desert, CA 2.0 1.0–2.0 840 $3,517 $4.19 0d 26 0.90mi
85 Conejo Cir Palm Desert, CA 3.0 3.0 2119 $6,000 $2.83 45d 1 0.90mi
352 S Sierra Madre Palm Desert, CA 2.0 2.0 1584 $5,800 $3.66 45d 1 0.92mi
82 Conejo Cir Palm Desert, CA 3.0 2.0 1759 $6,500 $3.70 45d 1 0.92mi
280 Castellana S Palm Desert, CA 2.0 2.0 1303 $6,000 $4.60 45d 1 0.93mi
44299 Capri Ct Palm Desert, CA 3.0 2.0 1543 $3,200 $2.07 45d 1 0.95mi
73760 Rancho Rd Unit 2 Palm Desert, CA 2.0 1.0 1150 $1,595 $1.39 14d 1 0.95mi
365 San Remo St Palm Desert, CA 2.0 2.0 1303 $5,500 $4.22 45d 1 0.96mi
153 Camino Arroyo N Palm Desert, CA 3.0 2.0 1980 $7,300 $3.69 22d 1 0.96mi
363 San Remo St Palm Desert, CA 2.0 2.0 1656 $7,500 $4.53 45d 1 0.96mi
150 Willow Lake Dr Palm Desert, CA 2.0 2.0 1138 $2,500 $2.20 45d 1 0.98mi
75250 Vista Huerto Palm Desert, CA 3.0 2.0 1184 $5,500 $4.65 26d 1 0.98mi
44451 Kings Canyon Ln Palm Desert, CA 3.0 2.5 2181 $10,600 $4.86 45d 1 0.98mi
166 Wimbledon Ct Palm Desert, CA 2.0 2.0 1250 $3,200 $2.56 45d 1 0.98mi
191 Winterhaven Cir Palm Desert, CA 2.0 1.5 1250 $2,800 $2.24 45d 1 0.99mi
359 Villena Way Palm Desert, CA 2.0 2.0 2208 $9,500 $4.30 45d 1 0.99mi
25 Maximo Way Palm Desert, CA 3.0 3.0 2056 $7,800 $3.79 45d 1 1.00mi

HOA detail

Monthly dues
$440 · $5,280/yr
Likely covers
poolsecurity

Listing history 42 events

  1. 2026-06-15
    status $259,900 Pending 222 DOM
  2. 2026-06-15
    days on market $259,900 Active Under Contract 222 DOM
  3. 2026-06-13
    days on market $259,900 Active Under Contract 220 DOM
  4. 2026-06-09
    days on market $259,900 Active Under Contract 216 DOM
  5. 2026-06-08
    days on market $259,900 Active Under Contract 215 DOM
  6. 2026-06-07
    days on market $259,900 Active Under Contract 214 DOM
  7. 2026-06-04
    days on market $259,900 Active Under Contract 211 DOM
  8. 2026-06-03
    days on market $259,900 Active Under Contract 210 DOM
  9. 2026-06-02
    days on market $259,900 Active Under Contract 209 DOM
  10. 2026-06-01
    days on market $259,900 Active Under Contract 208 DOM
  11. 2026-05-31
    days on market $259,900 Active Under Contract 207 DOM
  12. 2026-04-08
    price $259,900 2098-char remark
    Show marketing remark (2098 chars)

    Nice price reduction to help with future upgrades!55+Active Living at its best! Gated 18 hole-golf community with a newly remodeled clubhouse, 3 pools, pickleball & many great neighbors to enhance your new adventure. This 2Br, 1500+sq. ft home enjoys a great mountain view from the covered patio. Lots of light thru the dual pane vinyl windows, and you will enjoy the vaulted ceilings & open floor plan. The kitchen has been updated with quartz island, pedestal lights & stainless appliances. The large open living room has a nook area for media center or shelving. The primary bedroom has a large en-suite bath, dual sinks, separate tub & bath. A special feature is this bedrooms own door out to the side patio where you can enjoy morning coffee & even a play area for your canine pal. The primary Br. has a large walk-in closet & the secondary Br. is adjacent to the guest bath with its own soaking tub with shower. The large laundry area has a built in desk for your home office & easy access to the carport. The carport is extra long with a storage shed & private area for an easily enclosed patio with 2 entries to the house. Many nice features such as the tile backsplash in the kitchen, paneled doors, ceiling fans, laminate flooring & high ceilings. There are still some updates that you will want to do to make this your perfect Desert 2nd home or full-time Oasis. The low HOA fee of $440 includes free golf to owners on the beautifully maintained Par 3 Accredited course with many lovely trees & lakes. There are 3 pools, pickleball, bocce ball, Pub, fitness room & great newly remodeled clubhouse. You also OWN your land in Portola which preserves your future equity. Permanent Foundation for ease of financing. Best Palm Desert location near El Paseo & all of its great shops & restaurants as well as the McCallum Theatre & Palm Desert Civic Center Park with its lovely walking trails & Aquatic Center. Come see why so many are choosing Portola Country Club for their exciting new life adventure.

  13. 2026-03-18
    price $269,000 2098-char remark
    Show marketing remark (2098 chars)

    Nice price reduction to help with future upgrades!55+Active Living at its best! Gated 18 hole-golf community with a newly remodeled clubhouse, 3 pools, pickleball & many great neighbors to enhance your new adventure. This 2Br, 1500+sq. ft home enjoys a great mountain view from the covered patio. Lots of light thru the dual pane vinyl windows, and you will enjoy the vaulted ceilings & open floor plan. The kitchen has been updated with quartz island, pedestal lights & stainless appliances. The large open living room has a nook area for media center or shelving. The primary bedroom has a large en-suite bath, dual sinks, separate tub & bath. A special feature is this bedrooms own door out to the side patio where you can enjoy morning coffee & even a play area for your canine pal. The primary Br. has a large walk-in closet & the secondary Br. is adjacent to the guest bath with its own soaking tub with shower. The large laundry area has a built in desk for your home office & easy access to the carport. The carport is extra long with a storage shed & private area for an easily enclosed patio with 2 entries to the house. Many nice features such as the tile backsplash in the kitchen, paneled doors, ceiling fans, laminate flooring & high ceilings. There are still some updates that you will want to do to make this your perfect Desert 2nd home or full-time Oasis. The low HOA fee of $440 includes free golf to owners on the beautifully maintained Par 3 Accredited course with many lovely trees & lakes. There are 3 pools, pickleball, bocce ball, Pub, fitness room & great newly remodeled clubhouse. You also OWN your land in Portola which preserves your future equity. Permanent Foundation for ease of financing. Best Palm Desert location near El Paseo & all of its great shops & restaurants as well as the McCallum Theatre & Palm Desert Civic Center Park with its lovely walking trails & Aquatic Center. Come see why so many are choosing Portola Country Club for their exciting new life adventure.

  14. 2026-02-05
    price $279,000 2098-char remark
    Show marketing remark (2098 chars)

    Nice price reduction to help with future upgrades!55+Active Living at its best! Gated 18 hole-golf community with a newly remodeled clubhouse, 3 pools, pickleball & many great neighbors to enhance your new adventure. This 2Br, 1500+sq. ft home enjoys a great mountain view from the covered patio. Lots of light thru the dual pane vinyl windows, and you will enjoy the vaulted ceilings & open floor plan. The kitchen has been updated with quartz island, pedestal lights & stainless appliances. The large open living room has a nook area for media center or shelving. The primary bedroom has a large en-suite bath, dual sinks, separate tub & bath. A special feature is this bedrooms own door out to the side patio where you can enjoy morning coffee & even a play area for your canine pal. The primary Br. has a large walk-in closet & the secondary Br. is adjacent to the guest bath with its own soaking tub with shower. The large laundry area has a built in desk for your home office & easy access to the carport. The carport is extra long with a storage shed & private area for an easily enclosed patio with 2 entries to the house. Many nice features such as the tile backsplash in the kitchen, paneled doors, ceiling fans, laminate flooring & high ceilings. There are still some updates that you will want to do to make this your perfect Desert 2nd home or full-time Oasis. The low HOA fee of $440 includes free golf to owners on the beautifully maintained Par 3 Accredited course with many lovely trees & lakes. There are 3 pools, pickleball, bocce ball, Pub, fitness room & great newly remodeled clubhouse. You also OWN your land in Portola which preserves your future equity. Permanent Foundation for ease of financing. Best Palm Desert location near El Paseo & all of its great shops & restaurants as well as the McCallum Theatre & Palm Desert Civic Center Park with its lovely walking trails & Aquatic Center. Come see why so many are choosing Portola Country Club for their exciting new life adventure.

  15. 2025-12-09
    price $285,000 2098-char remark
    Show marketing remark (2098 chars)

    Nice price reduction to help with future upgrades!55+Active Living at its best! Gated 18 hole-golf community with a newly remodeled clubhouse, 3 pools, pickleball & many great neighbors to enhance your new adventure. This 2Br, 1500+sq. ft home enjoys a great mountain view from the covered patio. Lots of light thru the dual pane vinyl windows, and you will enjoy the vaulted ceilings & open floor plan. The kitchen has been updated with quartz island, pedestal lights & stainless appliances. The large open living room has a nook area for media center or shelving. The primary bedroom has a large en-suite bath, dual sinks, separate tub & bath. A special feature is this bedrooms own door out to the side patio where you can enjoy morning coffee & even a play area for your canine pal. The primary Br. has a large walk-in closet & the secondary Br. is adjacent to the guest bath with its own soaking tub with shower. The large laundry area has a built in desk for your home office & easy access to the carport. The carport is extra long with a storage shed & private area for an easily enclosed patio with 2 entries to the house. Many nice features such as the tile backsplash in the kitchen, paneled doors, ceiling fans, laminate flooring & high ceilings. There are still some updates that you will want to do to make this your perfect Desert 2nd home or full-time Oasis. The low HOA fee of $440 includes free golf to owners on the beautifully maintained Par 3 Accredited course with many lovely trees & lakes. There are 3 pools, pickleball, bocce ball, Pub, fitness room & great newly remodeled clubhouse. You also OWN your land in Portola which preserves your future equity. Permanent Foundation for ease of financing. Best Palm Desert location near El Paseo & all of its great shops & restaurants as well as the McCallum Theatre & Palm Desert Civic Center Park with its lovely walking trails & Aquatic Center. Come see why so many are choosing Portola Country Club for their exciting new life adventure.

  16. 2025-10-28
    listed $310,000 Active 2098-char remark
    Show marketing remark (2098 chars)

    Nice price reduction to help with future upgrades!55+Active Living at its best! Gated 18 hole-golf community with a newly remodeled clubhouse, 3 pools, pickleball & many great neighbors to enhance your new adventure. This 2Br, 1500+sq. ft home enjoys a great mountain view from the covered patio. Lots of light thru the dual pane vinyl windows, and you will enjoy the vaulted ceilings & open floor plan. The kitchen has been updated with quartz island, pedestal lights & stainless appliances. The large open living room has a nook area for media center or shelving. The primary bedroom has a large en-suite bath, dual sinks, separate tub & bath. A special feature is this bedrooms own door out to the side patio where you can enjoy morning coffee & even a play area for your canine pal. The primary Br. has a large walk-in closet & the secondary Br. is adjacent to the guest bath with its own soaking tub with shower. The large laundry area has a built in desk for your home office & easy access to the carport. The carport is extra long with a storage shed & private area for an easily enclosed patio with 2 entries to the house. Many nice features such as the tile backsplash in the kitchen, paneled doors, ceiling fans, laminate flooring & high ceilings. There are still some updates that you will want to do to make this your perfect Desert 2nd home or full-time Oasis. The low HOA fee of $440 includes free golf to owners on the beautifully maintained Par 3 Accredited course with many lovely trees & lakes. There are 3 pools, pickleball, bocce ball, Pub, fitness room & great newly remodeled clubhouse. You also OWN your land in Portola which preserves your future equity. Permanent Foundation for ease of financing. Best Palm Desert location near El Paseo & all of its great shops & restaurants as well as the McCallum Theatre & Palm Desert Civic Center Park with its lovely walking trails & Aquatic Center. Come see why so many are choosing Portola Country Club for their exciting new life adventure.

  17. 2025-10-15
    listed $349,900 Active
  18. 2025-09-23
    historical
  19. 2016-12-29
    soldstatus $189,500 Closed
  20. 2016-12-29
    soldstatus $189,500 Sold
  21. 2016-12-23
    soldstatus $189,500
  22. 2016-11-18
    status Pending
  23. 2016-10-23
    listed $198,500 Active
  24. 2012-04-19
    soldstatus $123,500 Closed
  25. 2012-04-19
    soldstatus $123,500 Closed
  26. 2012-04-18
    soldstatus $123,500
  27. 2012-03-17
    status Pending
  28. 2011-06-10
    listed $135,900 Active
  29. 2011-05-24
    historical
  30. 2011-03-28
    price
  31. 2010-12-28
    price
  32. 2010-12-12
    price
  33. 2010-11-30
    historical
  34. 2010-11-30
    listed Active
  35. 2010-11-27
    listed $150,000 Active
  36. 2009-11-30
    historical
  37. 2009-11-30
    soldstatus $120,000 Closed
  38. 2009-11-30
    soldstatus $120,000 Closed
  39. 2009-11-30
    soldstatus $120,000
  40. 2009-11-06
    historical Contingent
  41. 2009-11-04
    listed $124,900 Active
  42. 1989-05-02
    soldstatus $93,000

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

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$3,087 · $257/mo
Projected year-2 tax
$3,087 · $257/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥114°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$48,661
− Mortgage interest
−$14,558
− Property taxes
−$3,087
− Insurance
−$1,300
− Repairs & maintenance
−$3,893
− Management
−$3,893
− HOA
−$5,280
− Depreciation
−$7,561
Taxable income
$9,090
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,181
After-tax cash flow
$10,239/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
Desert Sands Unified
NCES district ID
0611110
Math proficiency
31% ▼ -4.00%
Reading proficiency
56% ▲ 7.00%
Median HH income
$54,957
Composite
37.77/100
National rank
#4346
State rank
#199 of 517 in CA

Livability — Palm Desert

Score
51/100
State rank
#1050
US rank
#25164

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Desert, CA
County
Riverside County · 2,287,001 people
City population
58,615
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
30,523
Household income
$70,091
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1734.0

Population outlook (Riverside County) Hauer SSP2

Today (2025)
2,664,475 people
By 2030
2,802,692 · +5.2%
By 2040
3,050,904 · +14.5%
By 2050
3,256,783 · +22.2%
By 2075
3,655,058 · +37.2%
By 2100
3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Hispanic / Latino 31% Two or more races 20% Asian 4% Black 2%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Italian 4% Lithuanian 3% Slovak 2%
Foreign-born
18% · Canada, South Korea, Vietnam
Languages at home
73% English-only · Spanish 22% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -364.94%
Current HPI
294.9425
Rent YoY
▲ 1.60%
Metro
Riverside-San Bernardino-Ontario, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+179.5% since first listed
31 events — show timeline
  • 2026-04-08 Price Changed $259,900 GPSMLS
  • 2026-03-18 Price Changed $269,000 GPSMLS
  • 2026-02-05 Price Changed $279,000 GPSMLS
  • 2025-12-09 Price Changed $285,000 GPSMLS
  • 2025-10-28 Listed $310,000 GPSMLS
  • 2025-10-15 Listed $349,900 GPSMLS
  • 2025-09-23 Coming Soon GPSMLS
  • 2016-12-29 Sold (MLS) $189,500 GPSMLS
  • 2016-12-29 Sold (MLS) $189,500 GPSMLS
  • 2016-12-23 Sold (Public Records) $189,500 Public Records
  • 2016-11-18 Pending GPSMLS
  • 2016-10-23 Listed $198,500 GPSMLS
  • 2012-04-19 Sold (MLS) $123,500 GPSMLS
  • 2012-04-19 Sold (MLS) $123,500 GPSMLS
  • 2012-04-18 Sold (Public Records) $123,500 Public Records
  • 2012-03-17 Pending GPSMLS
  • 2011-06-10 Listed $135,900 GPSMLS
  • 2011-05-24 Delisted PALM
  • 2011-03-28 Price Changed PALM
  • 2010-12-28 Price Changed PALM
  • 2010-12-12 Price Changed PALM
  • 2010-11-30 Listing Removed GPSMLS
  • 2010-11-30 Listed PALM
  • 2010-11-27 Listed $150,000 GPSMLS
  • 2009-11-30 Listing Removed GPSMLS
  • 2009-11-30 Sold (Public Records) $120,000 Public Records
  • 2009-11-30 Sold (MLS) $120,000 GPSMLS
  • 2009-11-30 Sold (MLS) $120,000 GPSMLS
  • 2009-11-06 Contingent GPSMLS
  • 2009-11-04 Listed $124,900 GPSMLS
  • 1989-05-02 Sold (Public Records) $93,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $3,087 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…