73450 Country Club Dr #269 · Palm Desert, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 9/10 · Severe
- Hot days now (above 114°F)
- 5 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
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 +30.0/30.0
- DSCR +10.0/10.0
- 1% rule +8.3/10.0
- Schools +3.8/10.0
- Rent growth +2.9/5.0
- Livability +2.6/5.0
- Condition / age +2.5/5.0
- ARV discount +0.9/15.0
- Appreciation +0.0/10.0
$262,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
HONEY STOP THE CAR!!!!!!! COME SEE THIS BEAUTIFUL TRIPLE WIDE MOBILE HOME IN SUNCREST COUNTRY CLUB WITH EVERY AMENITY. THIS 2 BEDROOM 2 BATH HOME IS 1920 SQUARE FEET IN LIVING SPACE IN A LIVELY 55 AND OLDER GATED COMMUNITY. THE PROPERTY HAS A AMAZING LARGE LIVING ROOM WITH A FIRE PLACE, VIEWS AND FLOOR TO CEILING WINDOWS. THE SHUTTERS ARE CUSTOM ELIZABETH TAYLOR SHUTTERS. THE CUSTOM KITCHEN HAS ARTISTIC STAINLESS STEEL WALL PANELS, GRANITE COUNTER TOPS , BREAKFAST BAR, ACCESS TO CUSTOM COVERED PATIO, CROWN MOLDING, WALK IN PANTRY AND STAINLESS STEEL APPLIANCES. TWO LARGE BEDROOMS, TWO UPGRADED BATHROOMS WITH GRANITE COUNTER TOPS AND BEAUTIFUL GLASS BLOCKING WHICH IS A MUST SEE. PRIMARY HAS A SOAKING TUB, WALK IN SHOWER, AND SEPARATE SINKS. EXTRAS INCLUDE : SOLAR POWER, SECURITY SYSTEM, SURROUND SOUND WHOLE HOUSE AUDIO, PLANTATION SHUTTERS AND A NEWER ROOF ONLY TEN YEARS OLD ON A 50 YEAR ROOF AND HAS EXTRA INSULATION. THE BACK YARD IS DIRECTLY ON THE EDGE OF THE GOLF COURSE AND ONLY TWO SPACES AWAY FROM THE COMMUNITY POOL AND SPA. THIS PROPERTY HAS COPPER PLUMBING. THE PROPERTY HAS BEAUTIFUL VIEWS OF GOLF COURSE AND MOUNTAINS. THIS PROPERTY IS IN THE HEART OF PALM DESERT ONLY TEN MILES FROM PALM SPRINGS. SUNCREST COUNTRY CLUB PROVIDES A BEAUTIFUL CLUBHOUSE WITH BAR, BILLIARDS, LOCKER ROOMS, PRO SHOP, AND CAFE. RESIDENTS ENJOY EASY ACCESS TO A TRIO OF SWIMMING POOLS, IN GROUND SPAS, LIGHTED TENNIS COURTS, PICKLEBALL COURTS, A GORGEOUS 9 HOLE GOLF COURSE. THE PROPERTY IS CENTRALLY LOCATED NEAR SHOPPING, RESTAURANTS, AND EISENHOWER MEDICAL CENTER. THE PARK HAS APPROVED OWNERS TO RENT OUT THERE UNITS WITH PARK APPROVAL OF TENANT!!! GREAT FOR SNOW BIRDS
Key facts
- Custom kitchen
- Large living room
- Granite counter tops
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath manufactured listed at $262k.
Deal economics
- At list price, monthly cash flow is $1k ($14k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $262k).
- Recommended offer: $231k (12.0% below list) — sets the bar for market timing.
- Cap rate 11.7% vs local median 3.5% 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: schools A-, 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.
- Market conditions: Rents rising (+1.6%/yr); 545 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% 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 $3,491/mo this rent would consume 60% 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 ~7 years — after that, you're playing with house money.
Negotiation context
- It's been on market 163 days — a 12% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
- 9 sale attempts since 23y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 5→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 163 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.33% ✓
- Cap rate
- 11.71%
- Cash-on-cash
- 19.35%
- DSCR
- 1.86
- GRM
- 6.3
CMA / ARV
- ARV (median comp)
- $228,500
- List price
- $262,000
- Delta
- 14.66%
- 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 |
|---|---|---|---|---|---|---|---|
| 73450 Country Club Dr Unit Sp. 91 | 0.00mi | 2/2.0 | 1,788 (-7%) | 0mo | $255,000 | $143 | 88 |
| 73297 Highland Springs Dr #2 | 0.34mi | 2/2.0 | 1,800 (-6%) | 0mo | $275,000 | $153 | 74 |
| 73701 Half Way Dr | 0.49mi | 2/2.5 | 1,890 (-2%) | 2mo | $400,000 | $212 | 71 |
| 73450 Country Club Dr #87 | 0.00mi | 3/2.0 (+1) | 1,636 (-15%) | 1mo | $222,500 | $136 | 69 |
| 38785 Bautista Canyon Way | 0.46mi | 2/2.0 | 1,760 (-8%) | 2mo | $330,000 | $188 | 63 |
| 39759 Manzanita Dr | 0.64mi | 3/2.0 (+1) | 1,940 (+1%) | 1mo | $449,900 | $232 | 62 |
| 73045 Buck Springs Dr | 0.40mi | 2/2.0 | 1,680 (-12%) | 2mo | $468,000 | $279 | 59 |
| 38235 Poppet Canyon Dr | 0.50mi | 2/2.0 | 1,680 (-12%) | 0mo | $355,000 | $211 | 56 |
| 38251 Desert Greens Dr E | 0.72mi | 2/2.0 | 1,780 (-7%) | 1mo | $253,000 | $142 | 54 |
| 73330 Desert Greens Dr N | 0.67mi | 2/2.0 | 1,740 (-9%) | 1mo | $229,080 | $132 | 52 |
| 39800 Desert Greens Dr E | 0.72mi | 2/2.0 | 1,760 (-8%) | 1mo | $365,000 | $207 | 51 |
| 39700 E Desert Grns E | 0.71mi | 3/2.0 (+1) | 1,782 (-7%) | 2mo | $395,000 | $222 | 48 |
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
- IRR
- 9.8%
- Equity multiple
- 1.38×
- Total profit
- $27,944
- Equity at exit
- $39,065
- IRR
- 17.8%
- Equity multiple
- 2.39×
- Total profit
- $101,625
- Equity at exit
- $22,653
Cash invested: $73,360 (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
ZIP-level market 92260
- Rents YoY
- 1.6%
- Active inventory
- 545
- Price-to-rent
- 6.3×
Monthly cashflow live
- Estimated rent
- $3,491 high interval (Pro) →
- Mortgage (P&I)
- −$1,374
- Tax from tax record
- −$92 /mo · $1,098/yr
- Insurance
- −$109
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$733
- Net cashflow
- $1,183
Break-even live
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
- $65,500
- Closing costs
- $7,860
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 73450 Country Club Dr #120 Palm Desert, CA | 2.0 | 2.0 | 1856 | $2,995 | $1.61 | 11d | 1 | 0.03mi |
| 4162 Via Mattina Palm Desert, CA | 2.0 | 2.0 | 1867 | $2,950 | $1.58 | 12d | 1 | 0.17mi |
| 4155 Via Mattina Palm Desert, CA | 3.0 | 3.0 | 2278 | $3,200 | $1.40 | 43d | 1 | 0.19mi |
| 4155 Via Mattina Palm Desert, CA | 3.0 | 3.0 | 2278 | $3,200 | $1.40 | 5d | 1 | 0.19mi |
| 4155 Via Mattina Unit 4155 Palm Desert, CA | 2.0 | 3.0 | 2278 | $3,500 | $1.54 | 43d | 1 | 0.19mi |
| 3253 Via Giorna Palm Desert, CA | 2.0 | 2.0 | 1961 | $4,500 | $2.29 | 24d | 1 | 0.22mi |
| 248 Strada Fortuna Palm Desert, CA | 2.0 | 2.0 | 1400 | $2,500 | $1.79 | 43d | 1 | 0.26mi |
| 170 Via Tramonto Palm Desert, CA | 3.0 | 2.0 | 1910 | $4,000 | $2.09 | 43d | 1 | 0.29mi |
| 170 Via Tramonto Palm Desert, CA | 3.0 | 2.0 | 1910 | $3,900 | $2.04 | 10d | 1 | 0.29mi |
| 73075 Buck Springs Dr Palm Desert, CA | 2.0 | 2.0 | 1440 | $1,950 | $1.35 | 43d | 1 | 0.36mi |
| 38520 Poppet Canyon Dr Palm Desert, CA | 2.0 | 2.0 | 1392 | $3,700 | $2.66 | 43d | 1 | 0.41mi |
| 40064 Silktree Ct Palm Desert, CA | 3.0 | 2.0 | 1712 | $3,200 | $1.87 | 24d | 1 | 0.45mi |
| 73639 Cabazon Peak Dr Palm Desert, CA | 2.0 | 2.0 | 1717 | $2,400 | $1.40 | 43d | 1 | 0.46mi |
| 40255 Sagewood Dr Palm Desert, CA | 3.0 | 2.0 | 1712 | $3,300 | $1.93 | 18d | 1 | 0.56mi |
| 38250 Azalea Dr Palm Desert, CA | 2.0 | 2.0 | 1806 | $5,500 | $3.05 | 43d | 1 | 0.56mi |
| 3443 Via Leonardo Palm Desert, CA | 3.0 | 2.0 | 2341 | $4,000 | $1.71 | 4d | 1 | 0.56mi |
| 73843 Line Canyon Ln Palm Desert, CA | 2.0 | 2.0 | 1570 | $2,100 | $1.34 | 11d | 1 | 0.57mi |
| 2701 Via Calderia Palm Desert, CA | 2.0 | 2.0 | 1559 | $2,850 | $1.83 | 24d | 1 | 0.59mi |
| 40605 Ventana Ct Palm Desert, CA | 3.0 | 2.5 | 2093 | $4,500 | $2.15 | 18d | 1 | 0.62mi |
| 40592 Palm Ct Palm Desert, CA | 3.0 | 2.5 | 2498 | $5,000 | $2.00 | 12d | 1 | 0.64mi |
| 40556 Clover Ln Palm Desert, CA | 3.0 | 2.5 | 1880 | $4,200 | $2.23 | 43d | 1 | 0.66mi |
| 1803 Via San Martino Palm Desert, CA | 2.0 | 2.0 | 1559 | $3,900 | $2.50 | 43d | 1 | 0.67mi |
| 40560 Glenwood Ln Palm Desert, CA | 3.0 | 3.0 | 2052 | $6,500 | $3.17 | 43d | 1 | 0.67mi |
| 41517 Armanac Ct Palm Desert, CA | 3.0 | 2.0 | 1537 | $3,400 | $2.21 | 2d | 1 | 0.71mi |
| 73983 Munn Cir Palm Desert, CA | 3.0 | 2.0 | 2064 | $3,400 | $1.65 | 43d | 1 | 0.75mi |
| 73750 Calle Bisque Palm Desert, CA | 3.0 | 2.0 | 1537 | $6,500 | $4.23 | 43d | 1 | 0.78mi |
| 217 Las Lomas Palm Desert, CA | 2.0 | 2.0 | 1656 | $6,300 | $3.80 | 43d | 1 | 0.88mi |
| 142 Lake Shore Dr Rancho Mirage, CA | 3.0 | 3.0 | 1888 | $4,850 | $2.57 | 43d | 1 | 0.88mi |
| 205 Las Lomas Palm Desert, CA | 2.0 | 2.0 | 1457 | $6,000 | $4.12 | 43d | 1 | 0.88mi |
| 255 San Remo St Palm Desert, CA | 2.0 | 2.0 | 1656 | $6,600 | $3.99 | 43d | 1 | 0.88mi |
| 72460 Rodeo Way Rancho Mirage, CA | 2.0 | 2.0 | 1851 | $2,500 | $1.35 | 4d | 1 | 0.89mi |
| 195 Desert Lakes Dr Rancho Mirage, CA | 2.0 | 2.0 | 2465 | $6,000 | $2.43 | 43d | 1 | 0.89mi |
| 177 Las Lomas Palm Desert, CA | 2.0 | 2.0 | 1800 | $7,500 | $4.17 | 43d | 1 | 0.89mi |
| 72385 Beverly Way Rancho Mirage, CA | 2.0 | 2.0 | 1851 | $2,500 | $1.35 | 18d | 1 | 0.92mi |
| 8 Las Cruces Ln Palm Desert, CA | 2.0 | 2.0 | 1705 | $5,000 | $2.93 | 43d | 1 | 0.92mi |
| 323 San Remo St Palm Desert, CA | 2.0 | 2.0 | 1556 | $8,500 | $5.46 | 43d | 1 | 0.94mi |
| 1701 Retreat Cir Palm Desert, CA | 3.0 | 2.5 | 2034 | $5,300 | $2.61 | 43d | 1 | 0.95mi |
| 264 Avenida del Sol Palm Desert, CA | 2.0 | 2.0 | 1800 | $6,000 | $3.33 | 43d | 1 | 0.95mi |
| 122 Kavenish Dr Rancho Mirage, CA | 3.0 | 3.0 | 2324 | $5,500 | $2.37 | 43d | 1 | 0.96mi |
| 37677 Emerson Dr Palm Desert, CA | 3.0 | 2.0 | 1896 | $3,600 | $1.90 | 43d | 1 | 0.97mi |
Listing history 35 events
-
2026-06-17days on market $262,000 Active 163 DOM
-
2026-06-16days on market $262,000 Active 162 DOM
-
2026-06-15days on market $262,000 Active 161 DOM
-
2026-06-13days on market $262,000 Active 159 DOM
-
2026-06-09days on market $262,000 Active 155 DOM
-
2026-06-08days on market $262,000 Active 154 DOM
-
2026-06-07days on market $262,000 Active 153 DOM
-
2026-06-04days on market $262,000 Active 150 DOM
-
2026-06-03days on market $262,000 Active 149 DOM
-
2026-06-02days on market $262,000 Active 148 DOM
-
2026-06-01days on market $262,000 Active 147 DOM
-
2026-05-31days on market $262,000 Active 146 DOM
-
2026-01-05$262,000 Active 1675-char remark
Show marketing remark (1675 chars)
HONEY STOP THE CAR!!!!!!! COME SEE THIS BEAUTIFUL TRIPLE WIDE MOBILE HOME IN SUNCREST COUNTRY CLUB WITH EVERY AMENITY. THIS 2 BEDROOM 2 BATH HOME IS 1920 SQUARE FEET IN LIVING SPACE IN A LIVELY 55 AND OLDER GATED COMMUNITY. THE PROPERTY HAS A AMAZING LARGE LIVING ROOM WITH A FIRE PLACE, VIEWS AND FLOOR TO CEILING WINDOWS. THE SHUTTERS ARE CUSTOM ELIZABETH TAYLOR SHUTTERS. THE CUSTOM KITCHEN HAS ARTISTIC STAINLESS STEEL WALL PANELS, GRANITE COUNTER TOPS , BREAKFAST BAR, ACCESS TO CUSTOM COVERED PATIO, CROWN MOLDING, WALK IN PANTRY AND STAINLESS STEEL APPLIANCES. TWO LARGE BEDROOMS, TWO UPGRADED BATHROOMS WITH GRANITE COUNTER TOPS AND BEAUTIFUL GLASS BLOCKING WHICH IS A MUST SEE. PRIMARY HAS A SOAKING TUB, WALK IN SHOWER, AND SEPARATE SINKS. EXTRAS INCLUDE : SOLAR POWER, SECURITY SYSTEM, SURROUND SOUND WHOLE HOUSE AUDIO, PLANTATION SHUTTERS AND A NEWER ROOF ONLY TEN YEARS OLD ON A 50 YEAR ROOF AND HAS EXTRA INSULATION. THE BACK YARD IS DIRECTLY ON THE EDGE OF THE GOLF COURSE AND ONLY TWO SPACES AWAY FROM THE COMMUNITY POOL AND SPA. THIS PROPERTY HAS COPPER PLUMBING. THE PROPERTY HAS BEAUTIFUL VIEWS OF GOLF COURSE AND MOUNTAINS. THIS PROPERTY IS IN THE HEART OF PALM DESERT ONLY TEN MILES FROM PALM SPRINGS. SUNCREST COUNTRY CLUB PROVIDES A BEAUTIFUL CLUBHOUSE WITH BAR, BILLIARDS, LOCKER ROOMS, PRO SHOP, AND CAFE. RESIDENTS ENJOY EASY ACCESS TO A TRIO OF SWIMMING POOLS, IN GROUND SPAS, LIGHTED TENNIS COURTS, PICKLEBALL COURTS, A GORGEOUS 9 HOLE GOLF COURSE. THE PROPERTY IS CENTRALLY LOCATED NEAR SHOPPING, RESTAURANTS, AND EISENHOWER MEDICAL CENTER. THE PARK HAS APPROVED OWNERS TO RENT OUT THERE UNITS WITH PARK APPROVAL OF TENANT!!! GREAT FOR SNOW BIRDS
-
2025-11-14status Active
-
2025-11-14price
-
2025-08-15historical Backup Offers Accepted
-
2025-06-20Active
-
2025-06-03status Active
-
2025-03-18historical Backup Offers Accepted
-
2024-10-08price
-
2024-08-19Active
-
2024-06-21historical
-
2024-05-15price $285,000
-
2024-02-26price $299,000
-
2023-10-21$325,000 Active
-
2023-10-19historical
-
2023-10-04historical
-
2023-06-16$307,000 Active
-
2023-06-15historical
-
2021-04-18historical
-
2021-04-18status Pending
-
2021-03-29price $249,950
-
2021-02-14$289,950 Active
-
2003-09-05historical
-
2003-02-01$90,000
ⓘ 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
- $1,098 · $92/mo
- Projected year-2 tax
- $1,991 · $166/mo
- Expected delta
- +$893/yr (+$74/mo · 81.3%)
ⓘ 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 5 d/yr ≥114°F today · 15 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
- $41,887
- − Mortgage interest
- −$14,676
- − Property taxes
- −$1,098
- − Insurance
- −$1,310
- − Repairs & maintenance
- −$3,351
- − Management
- −$3,351
- − Depreciation
- −$7,622
- Taxable income
- $10,479
- Est. tax owed @ 24.0%
- −$2,515
- After-tax cash flow
- $11,680/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
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
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+191.1% since first listed23 events — show timeline
- 2026-01-05 Listed $262,000 CRMLS
- 2025-11-14 Relisted — TheMLS
- 2025-11-14 Price Changed — TheMLS
- 2025-08-15 Contingent — TheMLS
- 2025-06-20 Listed — TheMLS
- 2025-06-03 Relisted — TheMLS
- 2025-03-18 Contingent — TheMLS
- 2024-10-08 Price Changed — TheMLS
- 2024-08-19 Listed — TheMLS
- 2024-06-21 Listing Removed — GPSMLS
- 2024-05-15 Price Changed $285,000 GPSMLS
- 2024-02-26 Price Changed $299,000 GPSMLS
- 2023-10-21 Listed $325,000 GPSMLS
- 2023-10-19 Coming Soon — GPSMLS
- 2023-10-04 Listing Removed — GPSMLS
- 2023-06-16 Listed $307,000 GPSMLS
- 2023-06-15 Coming Soon — GPSMLS
- 2021-04-18 Listing Removed — GPSMLS
- 2021-04-18 Pending — GPSMLS
- 2021-03-29 Price Changed $249,950 GPSMLS
- 2021-02-14 Listed $289,950 GPSMLS
- 2003-09-05 Listing Removed — GPSMLS
- 2003-02-01 Listed $90,000 GPSMLS
Property tax history
-0.5%/yrLatest (2025): $1,098 · +6.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…