CashFlowRE
Sign in Sign up
49305 Hwy 74 Spc 7
B+ Composite 77.68
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 +14.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.8/10.0
  • Condition / age +3.8/5.0
  • Rent growth +2.9/5.0
  • Livability +2.6/5.0
  • Appreciation +0.0/10.0

$189,000

49305 Hwy 74 Spc 7 · Palm Desert, CA 92260
2 bd · 2.0 ba · 1,680 sqft · Manufactured · 279 Days on market
Built 1978 Good condition $112/sqft · 16% below area Est $225k · 16% under

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

Listing remarks MLS

One of the largest homes in the community and the lowest price! This beautifully maintained 1,680 Sq Ft triple-wide sits in the desirable 55+ Indian Springs Mobile Home Park. Ideally situated in Palm Desert just minutes to dining, shopping, and galleries on El Paseo. The light-filled open floor plan features generously sized living, family and dining areas--ideal for lounging or entertaining--plus a generously sized kitchen with ample storage and counter space. The 2 bed / 2 bath layout includes a spacious primary suite with an oversized ensuite bath for comfort and privacy. Impeccably clean, well kept, and move-in ready. A rare combination of size and value schedule your showing today! Photos have been digitally altered to remove furniture. Property can be delivered furnished or unfurnished.

Key facts

  • Move-in ready
  • Open floor plan
  • Ample storage

Tags

OPEN FLOOR PLANWELL-APPOINTED KITCHENAMPLE STORAGESPACIOUS PRIMARY SUITEOVERSIZED ENSUITE BATHMOVE-IN READY

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 $189k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $189k).
  • Recommended offer: $166k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.6% 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; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 41% 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 $3,702/mo this rent would consume 63% 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 $1k of loan paydown is wiped out by about $6k 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 $53k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 279 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 8y ago; this cycle's ask has dropped $40k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $155k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 9→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $166,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 279 days. Have you received any prior offers? Is the seller open to a 12% 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 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
1.96%
Cap rate
16.57%
Cash-on-cash
36.69%
DSCR
2.63
GRM
4.3

CMA / ARV

ARV (median comp)
$225,000
List price
$189,000
Delta
-16.00%
Verdict
UNDERPRICED
Comps
19 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
49305 Highway 74 #111 0.05mi 2/2.0 1,650 (-2%) 4mo $299,950 $182 92
49305 Highway 74 #101 0.05mi 3/2.0 (+1) 1,640 (-2%) 1mo $90,000 $55 88
50 Country Club Dr 0.23mi 2/2.0 1,740 (+4%) 1mo $170,000 $98 82
49305 Highway 74 #4 0.05mi 2/2.0 1,488 (-11%) 1mo $229,000 $154 78
49305 Highway 74 #158 0.20mi 2/2.0 1,536 (-9%) 3mo $290,000 $189 74
49305 Highway 74 Spc 33 0.05mi 2/2.0 1,440 (-14%) 0mo $235,000 $163 74
49305 Highway 74 #6 0.05mi 2/2.0 1,440 (-14%) 3mo $248,500 $173 72
25 Pampas Ln 0.31mi 2/2.0 1,536 (-9%) 2mo $155,000 $101 69
49305 Hwy 74 #89 0.10mi 2/2.0 1,440 (-14%) 3mo $131,000 $91 69
49305 Highway 74 #11 0.11mi 2/2.0 1,440 (-14%) 6mo $208,500 $145 66
49305 Hwy 74 Spc 49 0.05mi 3/2.0 (+1) 1,920 (+14%) 5mo $255,000 $133 65
23 Rustic Rock Ln 0.18mi 2/2.0 1,440 (-14%) 6mo $260,000 $181 63

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
30.9%
Equity multiple
2.27×
Total profit
$67,345
Equity at exit
$28,181
10-year hold
IRR
37.3%
Equity multiple
4.23×
Total profit
$171,057
Equity at exit
$16,341

Cash invested: $52,920 (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
545
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$3,702 high interval (Pro) →
Mortgage (P&I)
$991
Tax est. 1.5%
$236 /mo · $2,835/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$777
Net cashflow
$1,618

Break-even live

Break-even rent $1,653
Max offer price $189,000
Occupancy floor 51%

Sensitivity live

Price -10% $1,749 -5% $1,683 +0% $1,618 +5% $1,553 +10% $1,487
Rent -10% $1,326 -5% $1,472 +0% $1,618 +5% $1,764 +10% $1,911
Rate -1.0pp $1,713 -0.5pp $1,666 base $1,618 +0.5pp $1,569 +1.0pp $1,519

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
$47,250
Closing costs
$5,670
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
72304 Blueridge Ct Palm Desert, CA 2.0 2.0 1786 $4,000 $2.24 10d 1 0.21mi
48950 Desert Flower Dr Palm Desert, CA 3.0 2.5 1348 $5,000 $3.71 0d 1 0.22mi
73280 Avenida Descanso Palm Desert, CA 3.0 2.0 1290 $4,250 $3.29 3d 1 0.24mi
48983 Canyon Crest Ln Unit 1 Palm Desert, CA 3.0 2.0 1892 $2,300 $1.22 0d 1 0.26mi
48828 Desert Flower Dr Palm Desert, CA 2.0 1.0 1118 $2,450 $2.19 44d 1 0.26mi
48790 Desert Flower Dr Palm Desert, CA 3.0 2.5 1348 $2,500 $1.85 24d 1 0.29mi
48790 Desert Flower Dr Palm Desert, CA 3.0 2.5 1348 $2,500 $1.85 0d 1 0.29mi
48728 Desert Flower Dr Palm Desert, CA 3.0 2.0 1348 $2,400 $1.78 25d 1 0.31mi
48980 Wildwood Ln Palm Desert, CA 2.0 2.0 1184 $2,795 $2.36 44d 1 0.33mi
72417 Rolling Knolls Dr Palm Desert, CA 3.0 2.0 1548 $6,500 $4.20 44d 1 0.35mi
72346 Sommerset Dr Palm Desert, CA 2.0 2.0 1440 $3,950 $2.74 44d 1 0.40mi
48624 Moon Terrace Ln Palm Desert, CA 2.0 2.0 1184 $2,600 $2.20 15d 1 0.42mi
72350 Rim Dr Palm Desert, CA 3.0 3.0 1744 $3,800 $2.18 15d 1 0.50mi
72409 Glenview Cir Palm Desert, CA 3.0 2.0 1786 $2,700 $1.51 18d 1 0.52mi
72499 Desert Flower Dr Palm Desert, CA 3.0 2.0 1786 $3,400 $1.90 44d 1 0.59mi
73103 Ajo Ln Palm Desert, CA 2.0 3.0 1689 $8,250 $4.88 0d 1 0.69mi
48624 Torrito Ct Palm Desert, CA 2.0 2.0 1745 $7,000 $4.01 0d 1 0.77mi
73153 Ajo Ln Palm Desert, CA 2.0 2.0 1585 $4,500 $2.84 3d 1 0.93mi
72818 Skyward Way Palm Desert, CA 3.0 2.0 1810 $4,000 $2.21 44d 1 0.96mi
73407 Foxtail Ln Palm Desert, CA 2.0 2.0 1426 $2,600 $1.82 44d 1 1.11mi
73405 Foxtail Ln Palm Desert, CA 3.0 2.5 1525 $4,000 $2.62 44d 1 1.11mi
73422 Irontree Dr Palm Desert, CA 2.0 2.5 1502 $3,500 $2.33 4d 1 1.11mi
73416 Mariposa Dr Palm Desert, CA 2.0 2.0 1685 $5,000 $2.97 44d 1 1.13mi
73429 Foxtail Ln Palm Desert, CA 2.0 3.0 1525 $3,250 $2.13 44d 1 1.15mi
73441 Foxtail Ln Palm Desert, CA 2.0 2.0 1426 $3,495 $2.45 44d 1 1.16mi
73446 Dalea Ln Palm Desert, CA 2.0 2.0 1202 $6,500 $5.41 18d 1 1.19mi
73335 Oriole Ct Palm Desert, CA 2.0 2.0 1700 $6,500 $3.82 44d 1 1.22mi
73476 Dalea Ln Palm Desert, CA 2.0 2.0 1271 $5,000 $3.93 44d 1 1.24mi
73503 Foxtail Ln Palm Desert, CA 2.0 3.0 1502 $2,800 $1.86 19d 1 1.27mi
48910 Noline Pl Palm Desert, CA 2.0 2.0 1512 $7,000 $4.63 3d 1 1.30mi
73409 Little Bend Trl Palm Desert, CA 3.0 3.0 1847 $4,000 $2.17 25d 1 1.32mi
48885 Mariposa Dr Palm Desert, CA 2.0 2.0 1164 $6,900 $5.93 3d 1 1.35mi
73428 Little Bend Trl Palm Desert, CA 3.0 2.0 1885 $4,500 $2.39 11d 1 1.36mi
73680 Irontree Dr Palm Desert, CA 2.0 2.5 1819 $6,500 $3.57 3d 1 1.36mi
73310 Calliandra St Palm Desert, CA 3.0 3.5 2225 $6,600 $2.97 3d 1 1.42mi
72751 Citrus Ct Unit Na Palm Desert, CA 2.0 2.0 1350 $4,000 $2.96 44d 1 1.46mi
48832 Cassia Pl Palm Desert, CA 3.0 3.5 2238 $12,000 $5.36 44d 1 1.48mi

Listing history 50 events

  1. 2026-06-18
    days on market $189,000 Active 279 DOM
  2. 2026-06-17
    days on market $189,000 Active 278 DOM
  3. 2026-06-16
    days on market $189,000 Active 277 DOM
  4. 2026-06-15
    days on market $189,000 Active 276 DOM
  5. 2026-06-13
    days on market $189,000 Active 274 DOM
  6. 2026-06-09
    days on market $189,000 Active 270 DOM
  7. 2026-06-08
    days on market $189,000 Active 269 DOM
  8. 2026-06-07
    days on market $189,000 Active 268 DOM
  9. 2026-06-04
    days on market $189,000 Active 265 DOM
  10. 2026-06-03
    days on market $189,000 Active 264 DOM
  11. 2026-06-02
    days on market $189,000 Active 263 DOM
  12. 2026-06-01
    days on market $189,000 Active 262 DOM
  13. 2026-05-31
    days on market $189,000 Active 261 DOM
  14. 2026-03-09
    price $189,000 804-char remark
    Show marketing remark (804 chars)

    One of the largest homes in the community and the lowest price! This beautifully maintained 1,680 Sq Ft triple-wide sits in the desirable 55+ Indian Springs Mobile Home Park. Ideally situated in Palm Desert just minutes to dining, shopping, and galleries on El Paseo. The light-filled open floor plan features generously sized living, family and dining areas--ideal for lounging or entertaining--plus a generously sized kitchen with ample storage and counter space. The 2 bed / 2 bath layout includes a spacious primary suite with an oversized ensuite bath for comfort and privacy. Impeccably clean, well kept, and move-in ready. A rare combination of size and value schedule your showing today! Photos have been digitally altered to remove furniture. Property can be delivered furnished or unfurnished.

  15. 2026-02-02
    price $198,000 804-char remark
    Show marketing remark (804 chars)

    One of the largest homes in the community and the lowest price! This beautifully maintained 1,680 Sq Ft triple-wide sits in the desirable 55+ Indian Springs Mobile Home Park. Ideally situated in Palm Desert just minutes to dining, shopping, and galleries on El Paseo. The light-filled open floor plan features generously sized living, family and dining areas--ideal for lounging or entertaining--plus a generously sized kitchen with ample storage and counter space. The 2 bed / 2 bath layout includes a spacious primary suite with an oversized ensuite bath for comfort and privacy. Impeccably clean, well kept, and move-in ready. A rare combination of size and value schedule your showing today! Photos have been digitally altered to remove furniture. Property can be delivered furnished or unfurnished.

  16. 2026-01-09
    price $209,000 804-char remark
    Show marketing remark (804 chars)

    One of the largest homes in the community and the lowest price! This beautifully maintained 1,680 Sq Ft triple-wide sits in the desirable 55+ Indian Springs Mobile Home Park. Ideally situated in Palm Desert just minutes to dining, shopping, and galleries on El Paseo. The light-filled open floor plan features generously sized living, family and dining areas--ideal for lounging or entertaining--plus a generously sized kitchen with ample storage and counter space. The 2 bed / 2 bath layout includes a spacious primary suite with an oversized ensuite bath for comfort and privacy. Impeccably clean, well kept, and move-in ready. A rare combination of size and value schedule your showing today! Photos have been digitally altered to remove furniture. Property can be delivered furnished or unfurnished.

  17. 2026-01-07
    soldstatus $155,000 Closed 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  18. 2025-11-19
    status Pending 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  19. 2025-11-13
    price $149,900 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  20. 2025-11-07
    price $149,999 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  21. 2025-10-29
    price $153,500 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  22. 2025-10-17
    price $153,900 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  23. 2025-10-06
    price $154,500 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  24. 2025-09-19
    price $155,000 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  25. 2025-09-12
    listed $229,000 Active 804-char remark
    Show marketing remark (804 chars)

    One of the largest homes in the community and the lowest price! This beautifully maintained 1,680 Sq Ft triple-wide sits in the desirable 55+ Indian Springs Mobile Home Park. Ideally situated in Palm Desert just minutes to dining, shopping, and galleries on El Paseo. The light-filled open floor plan features generously sized living, family and dining areas--ideal for lounging or entertaining--plus a generously sized kitchen with ample storage and counter space. The 2 bed / 2 bath layout includes a spacious primary suite with an oversized ensuite bath for comfort and privacy. Impeccably clean, well kept, and move-in ready. A rare combination of size and value schedule your showing today! Photos have been digitally altered to remove furniture. Property can be delivered furnished or unfurnished.

  26. 2025-09-11
    status Active 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  27. 2025-07-02
    status Pending 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  28. 2025-06-19
    listed $159,900 Active 302-char remark
    Show marketing remark (302 chars)

    Major Price Reduction sellers motivated Great location in park and Great opportunity with lots of extras including 2 extra rooms not included in square footage perfect for someone looking to make some money. sellers are motivated to sell quickly Make offer asap will not last long SPC rent only 650.00

  29. 2025-05-26
    historical
  30. 2025-04-11
    price $245,000
  31. 2025-02-28
    historical
  32. 2025-02-20
    listed $249,000 Active
  33. 2025-01-21
    price $314,800
  34. 2024-12-31
    price $327,800
  35. 2024-12-05
    listed $332,900 Active
  36. 2024-11-01
    soldstatus $130,000 Sold
  37. 2024-10-02
    status Pending
  38. 2024-09-09
    historical Backup Offers Accepted
  39. 2024-08-28
    listed $130,000 Active
  40. 2024-06-03
    historical
  41. 2024-05-18
    price $343,900
  42. 2024-05-09
    listed $341,900 Active
  43. 2021-06-28
    soldstatus $122,000 Closed
  44. 2021-06-21
    status Pending
  45. 2021-05-28
    historical Active Under Contract
  46. 2021-04-10
    listed $129,900 Active
  47. 2020-07-30
    historical
  48. 2020-07-29
    soldstatus $180,000 Closed
  49. 2020-07-22
    status Pending
  50. 2020-07-01
    historical

ⓘ 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 4/10 Moderate FEMA zone X · 22% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 9 d/yr ≥107°F today · 25 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
$44,419
− Mortgage interest
−$10,587
− Property taxes
−$2,835
− Insurance
−$945
− Repairs & maintenance
−$3,554
− Management
−$3,554
− Depreciation
−$5,498
Taxable income
$17,447
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,187
After-tax cash flow
$15,230/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 · 12 photos

Good 75/100 Cosmetic rehab

This well-maintained, move-in ready manufactured home in Palm Desert offers a good investment opportunity with potential for both resale and rental value through minor updates.

Value-add opportunities

  • Both Paint interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Replace carpet with tile or hardwood flooring — Hardwood or tile flooring can increase both resale and rental value
  • Both Install modern kitchen appliances — Modern appliances can improve the kitchen's functionality and appeal
  • Both Update bathrooms with modern fixtures and finishes — Modern bathrooms can significantly boost both resale and rental value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Replace carpet with tile or hardwood flooring — Hardwood or tile flooring can increase both resale and rental value
  • Both Install modern kitchen appliances — Modern appliances can improve the kitchen's functionality and appeal
  • Both Update bathrooms with modern fixtures and finishes — Modern bathrooms can significantly boost 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
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

+98.9% since first listed
54 events — show timeline
  • 2026-03-09 Price Changed $189,000 GPSMLS
  • 2026-02-02 Price Changed $198,000 GPSMLS
  • 2026-01-09 Price Changed $209,000 GPSMLS
  • 2026-01-07 Sold (MLS) $155,000 GPSMLS
  • 2025-11-19 Pending GPSMLS
  • 2025-11-13 Price Changed $149,900 GPSMLS
  • 2025-11-07 Price Changed $149,999 GPSMLS
  • 2025-10-29 Price Changed $153,500 GPSMLS
  • 2025-10-17 Price Changed $153,900 GPSMLS
  • 2025-10-06 Price Changed $154,500 GPSMLS
  • 2025-09-19 Price Changed $155,000 GPSMLS
  • 2025-09-12 Listed $229,000 GPSMLS
  • 2025-09-11 Relisted GPSMLS
  • 2025-07-02 Pending GPSMLS
  • 2025-06-19 Listed $159,900 GPSMLS
  • 2025-05-26 Listing Removed GPSMLS
  • 2025-04-11 Price Changed $245,000 GPSMLS
  • 2025-02-28 Listing Removed GPSMLS
  • 2025-02-20 Listed $249,000 GPSMLS
  • 2025-01-21 Price Changed $314,800 GPSMLS
  • 2024-12-31 Price Changed $327,800 GPSMLS
  • 2024-12-05 Listed $332,900 GPSMLS
  • 2024-11-01 Sold (MLS) $130,000 TheMLS
  • 2024-10-02 Pending TheMLS
  • 2024-09-09 Contingent TheMLS
  • 2024-08-28 Listed $130,000 TheMLS
  • 2024-06-03 Listing Removed GPSMLS
  • 2024-05-18 Price Changed $343,900 GPSMLS
  • 2024-05-09 Listed $341,900 GPSMLS
  • 2021-06-28 Sold (MLS) $122,000 GPSMLS
  • 2021-06-21 Pending GPSMLS
  • 2021-05-28 Contingent GPSMLS
  • 2021-04-10 Listed $129,900 GPSMLS
  • 2020-07-30 Listing Removed GPSMLS
  • 2020-07-29 Sold (MLS) $180,000 GPSMLS
  • 2020-07-22 Pending GPSMLS
  • 2020-07-01 Listing Removed GPSMLS
  • 2020-06-30 Sold (MLS) $82,500 GPSMLS
  • 2020-06-23 Contingent GPSMLS
  • 2020-06-02 Contingent GPSMLS
  • 2020-05-20 Relisted GPSMLS
  • 2020-05-14 Contingent GPSMLS
  • 2020-03-24 Price Changed $189,000 GPSMLS
  • 2020-03-02 Listed $89,900 GPSMLS
  • 2020-01-23 Relisted GPSMLS
  • 2020-01-20 Pending GPSMLS
  • 2020-01-04 Relisted GPSMLS
  • 2020-01-04 Pending GPSMLS
  • 2020-01-02 Listed $199,000 GPSMLS
  • 2018-10-01 Listing Removed GPSMLS
  • 2018-06-30 Price Changed $75,000 GPSMLS
  • 2018-04-09 Price Changed $79,000 GPSMLS
  • 2018-03-19 Price Changed $89,000 GPSMLS
  • 2018-02-14 Listed $95,000 GPSMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…