70200 Dillon Rd #514 · Desert Edge, CA 92241

$79,900

1 bd · 1.0 ba · 550 sqft · Manufactured · 242 Days on market

Built 2005 Good condition $145/sqft · 52% above area ↓ 14% since listing

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Condition / age +3.8/5.0
• Livability +3.4/5.0
• Schools +2.7/10.0
• Rent growth +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

This stunning home radiates charm and warmth, featuring a meticulously maintained 2005 Hallmark Park Model with approximately 550 sq. ft. of living space. The residence includes 1 bedroom and 1 bathroom, making it an ideal retreat for comfort and relaxation. Pride of ownership is evident throughout the house, with beautiful wood floors enhancing every room with modern conveniences including a washer/dryer, water softener and a peaceful location, offering amazing views of the 9th hole of the golf course and a lovely water feature while enjoying your own private covered deck, designed to provide a truly incredible outdoor experience. With such inviting scenery, you might find it hard to ever leave this tranquil space. The residence is exceptionally clean and bright, requiring minimal maintenance—perfect for a vacation getaway in the sun or as a full-time home. Caliente Springs is a premiere 55+ gated community nestled in the beautiful desert. Residents enjoy a wealth of amenities, such as: A 9-hole golf course, pickleball and tennis courts, healing mineral fed pool and spas and an active and friendly community. Beyond the inviting comforts of this charming retreat, you'll discover a vibrant lifestyle where neighbors become friends, and every day brings new opportunities for relaxation or recreation. Whether you enjoy morning strolls along manicured paths, friendly matches on the courts, or simply savoring the tranquility of your own oasis, this home offers the perfect blend of privacy and community spirit. With convenient access to resort-style amenities and a welcoming environment, you can embrace the best of desert living and create lasting memories in a place you'll be proud to call home. Lot is not owned; space rent is $950. Golf cart included with home.

Key facts

• Water feature
• Private covered deck
• Garage

Tags

• PRIVATE COVERED DECK
• WATER FEATURE
• PICKLEBALL AND TENNIS COURTS
• HEALING MINERAL FED POOL

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath manufactured listed at $80k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $737 ($9k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $80k).
• Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
• Cap rate 19.2% vs local median 14.8% in Desert Edge — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 68/100 on livability (#297 in CA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools F, commute D-.
• Palm Springs Unified (suburban): math 21% / reading 42% proficiency, ranked #328 of 517 in CA (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 216 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• It's been on market 242 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $125/mo.
• Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); extreme-heat days projected 4→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

1. It's been on market 242 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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: 2.24% ✓
• Cap rate: 19.24%
• Cash-on-cash: 46.23%
• DSCR: 3.06
• GRM: 3.7

CMA / ARV

• ARV (median comp): $52,400
• List price: $79,900
• Delta: 52.48%
• Verdict: OVERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
70200 Dillon Rd #416	0.00mi	1/1.0	550 (0%)	8mo	$48,000	$87	93
70200 Dillon Rd #654	0.00mi	2/1.0 (+1)	550 (0%)	3mo	$97,500	$177	92
70200 Dillon Rd #320	0.01mi	1/1.0	550 (0%)	10mo	$50,000	$91	91
70200 Dillon Rd #97	0.00mi	1/1.0	600 (+9%)	4mo	$20,500	$34	81
70200 Dillon Rd #527	0.01mi	2/1.0 (+1)	525 (-4%)	13mo	$55,000	$105	76
70200 Dillon Rd #324	0.27mi	1/1.0	570 (+4%)	12mo	$76,000	$133	71
70200 Dillon Rd #215	0.27mi	1/1.0	600 (+9%)	4mo	$65,000	$108	69
70200 Dillon Rd #590	0.00mi	2/1.0 (+1)	625 (+14%)	4mo	$61,500	$98	69
70200 Dillon Rd #605	0.27mi	1/1.0	600 (+9%)	5mo	$97,500	$163	68
70200 Dillon Rd #446	0.17mi	2/1.5 (+1)	600 (+9%)	4mo	$75,000	$125	67
70200 Dillon Rd #36	0.27mi	1/1.0	600 (+9%)	8mo	$65,000	$108	66
70200 Dillon Rd #244	0.27mi	1/1.0	630 (+14%)	13mo	$55,900	$89	52

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 35.9%
• Equity multiple: 2.52×
• Total profit: $34,075
• Equity at exit: $11,913

10-year hold

• IRR: 42.6%
• Equity multiple: 5.05×
• Total profit: $90,510
• Equity at exit: $6,908

Cash invested: $22,372 (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.

Methodology + full state rankings →

ZIP-level market 92241

• Home prices YoY: -22.8%
• Active inventory: 216
• Price-to-rent: 3.7×

Monthly cashflow live

• Estimated rent: $1,790 medium
• Mortgage (P&I): −$419
• Tax est. 1.5%: −$100 /mo · $1,198/yr
• Insurance: −$33
• Flood insurance flood zone: −$125 /mo · $1,502/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$376
• Net cashflow: $737

Break-even live

Break-even rent $857

Max offer price $79,900

Occupancy floor 54%

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: $19,975
• Closing costs: $2,397
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
70875 Dillon Rd Desert Hot Springs, CA	2.0	2.0	720	$2,200	$3.06	43d	1	0.92mi
15935 Mary Cir Desert Hot Springs, CA	1.0	1.0	550	$1,350	$2.45	17d	1	1.29mi

Listing history 17 events

1. 2026-06-18
   days on market $79,900 Active 242 DOM
2. 2026-06-17
   days on market $79,900 Active 241 DOM
3. 2026-06-16
   days on market $79,900 Active 240 DOM
4. 2026-06-15
   days on market $79,900 Active 239 DOM
5. 2026-06-13
   days on market $79,900 Active 237 DOM
6. 2026-06-13
   days on market $79,900 Active 236 DOM
7. 2026-06-09
   days on market $79,900 Active 233 DOM
8. 2026-06-08
   days on market $79,900 Active 232 DOM
9. 2026-06-07
   days on market $79,900 Active 231 DOM
10. 2026-06-04
    days on market $79,900 Active 228 DOM
11. 2026-06-03
    days on market $79,900 Active 227 DOM
12. 2026-06-02
    days on market $79,900 Active 226 DOM
13. 2026-06-01
    days on market $79,900 Active 225 DOM
14. 2026-05-31
    days on market $79,900 Active 224 DOM
15. 2026-03-12
    price $79,900 1792-char remark

    Show marketing remark (1792 chars)

    This stunning home radiates charm and warmth, featuring a meticulously maintained 2005 Hallmark Park Model with approximately 550 sq. ft. of living space. The residence includes 1 bedroom and 1 bathroom, making it an ideal retreat for comfort and relaxation. Pride of ownership is evident throughout the house, with beautiful wood floors enhancing every room with modern conveniences including a washer/dryer, water softener and a peaceful location, offering amazing views of the 9th hole of the golf course and a lovely water feature while enjoying your own private covered deck, designed to provide a truly incredible outdoor experience. With such inviting scenery, you might find it hard to ever leave this tranquil space. The residence is exceptionally clean and bright, requiring minimal maintenance—perfect for a vacation getaway in the sun or as a full-time home. Caliente Springs is a premiere 55+ gated community nestled in the beautiful desert. Residents enjoy a wealth of amenities, such as: A 9-hole golf course, pickleball and tennis courts, healing mineral fed pool and spas and an active and friendly community. Beyond the inviting comforts of this charming retreat, you'll discover a vibrant lifestyle where neighbors become friends, and every day brings new opportunities for relaxation or recreation. Whether you enjoy morning strolls along manicured paths, friendly matches on the courts, or simply savoring the tranquility of your own oasis, this home offers the perfect blend of privacy and community spirit. With convenient access to resort-style amenities and a welcoming environment, you can embrace the best of desert living and create lasting memories in a place you'll be proud to call home. Lot is not owned; space rent is $950. Golf cart included with home.

16. 2026-01-27
    price $87,500 1792-char remark

    Show marketing remark (1792 chars)

    This stunning home radiates charm and warmth, featuring a meticulously maintained 2005 Hallmark Park Model with approximately 550 sq. ft. of living space. The residence includes 1 bedroom and 1 bathroom, making it an ideal retreat for comfort and relaxation. Pride of ownership is evident throughout the house, with beautiful wood floors enhancing every room with modern conveniences including a washer/dryer, water softener and a peaceful location, offering amazing views of the 9th hole of the golf course and a lovely water feature while enjoying your own private covered deck, designed to provide a truly incredible outdoor experience. With such inviting scenery, you might find it hard to ever leave this tranquil space. The residence is exceptionally clean and bright, requiring minimal maintenance—perfect for a vacation getaway in the sun or as a full-time home. Caliente Springs is a premiere 55+ gated community nestled in the beautiful desert. Residents enjoy a wealth of amenities, such as: A 9-hole golf course, pickleball and tennis courts, healing mineral fed pool and spas and an active and friendly community. Beyond the inviting comforts of this charming retreat, you'll discover a vibrant lifestyle where neighbors become friends, and every day brings new opportunities for relaxation or recreation. Whether you enjoy morning strolls along manicured paths, friendly matches on the courts, or simply savoring the tranquility of your own oasis, this home offers the perfect blend of privacy and community spirit. With convenient access to resort-style amenities and a welcoming environment, you can embrace the best of desert living and create lasting memories in a place you'll be proud to call home. Lot is not owned; space rent is $950. Golf cart included with home.

17. 2025-10-16
    listed $92,500 Active 1792-char remark

    Show marketing remark (1792 chars)

    This stunning home radiates charm and warmth, featuring a meticulously maintained 2005 Hallmark Park Model with approximately 550 sq. ft. of living space. The residence includes 1 bedroom and 1 bathroom, making it an ideal retreat for comfort and relaxation. Pride of ownership is evident throughout the house, with beautiful wood floors enhancing every room with modern conveniences including a washer/dryer, water softener and a peaceful location, offering amazing views of the 9th hole of the golf course and a lovely water feature while enjoying your own private covered deck, designed to provide a truly incredible outdoor experience. With such inviting scenery, you might find it hard to ever leave this tranquil space. The residence is exceptionally clean and bright, requiring minimal maintenance—perfect for a vacation getaway in the sun or as a full-time home. Caliente Springs is a premiere 55+ gated community nestled in the beautiful desert. Residents enjoy a wealth of amenities, such as: A 9-hole golf course, pickleball and tennis courts, healing mineral fed pool and spas and an active and friendly community. Beyond the inviting comforts of this charming retreat, you'll discover a vibrant lifestyle where neighbors become friends, and every day brings new opportunities for relaxation or recreation. Whether you enjoy morning strolls along manicured paths, friendly matches on the courts, or simply savoring the tranquility of your own oasis, this home offers the perfect blend of privacy and community spirit. With convenient access to resort-style amenities and a welcoming environment, you can embrace the best of desert living and create lasting memories in a place you'll be proud to call home. Lot is not owned; space rent is $950. Golf cart included with home.

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

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone A · 0% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 8/10 Severe 4 d/yr ≥109°F today · 12 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 by 30 yrs out

Taxation est. · year 1

• Rental income: $21,479
• − Mortgage interest: −$4,476
• − Property taxes: −$1,198
• − Insurance: −$1,902
• − Repairs & maintenance: −$1,718
• − Management: −$1,718
• − Depreciation: −$2,324
• Taxable income: $8,142
• Est. tax owed @ 24.0%: −$1,954
• After-tax cash flow: $6,886/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.

Condition & rehab AI · 3 photos

Good 75/100 Cosmetic rehab

This well-maintained and attractive manufactured home is in good condition and ready for a new owner. It offers a great location and potential for value-adding improvements.

Value-add opportunities

• Both Paint the exterior siding — Fresh paint can enhance the curb appeal and increase the home's value
• Both Replace the front door — A new front door can improve the home's curb appeal and increase its value
• Both Upgrade the HVAC system — A new HVAC system can improve comfort and energy efficiency, increasing both resale and rental value

Renovation cost estimate screening

Value-add ROI direction

• Both Paint the exterior siding — Fresh paint can enhance the curb appeal and increase the home's value ↑
• Both Replace the front door — A new front door can improve the home's curb appeal and increase its value ↑
• Both Upgrade the HVAC system — A new HVAC system can improve comfort and energy efficiency, increasing both resale and rental value ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Palm Springs Unified
• NCES district ID: 0629550
• Math proficiency: 21% ▼ -7.00%
• Reading proficiency: 42% ▬ 0.00%
• Median HH income: $43,638
• Composite: 26.76/100
• National rank: #7131
• State rank: #328 of 517 in CA

Livability — Desert Edge

• Score: 68/100
• State rank: #297
• US rank: #9953

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Desert Edge, CA
• Population (ZIP): 8,624

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

• Race & ethnicity: White 50% Hispanic / Latino 46% Two or more races 16% Asian 2% Native American 1%
• Hispanic origin (detail): Mexican 36%
• Common ancestry: Lithuanian 3% Slovak 2% Portuguese 2%
• Foreign-born: 28% · Canada, South Korea
• Languages at home: 57% English-only · Spanish 38% Chinese 1% Russian/Polish/Slavic 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: ▼ -118.23%
• Current HPI: 400.5663
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.21%
• F500 in state: 116

Industry mix (Fortune 500 HQ in CA)

Industry	F500 HQs	Revenue
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

-13.6% since first listed

3 events — show timeline

• 2026-03-12 Price Changed $79,900 GPSMLS
• 2026-01-27 Price Changed $87,500 GPSMLS
• 2025-10-16 Listed $92,500 GPSMLS