CashFlowRE
Sign in Sign up
415 Ginger Dr
D Composite 42.61
Why this score? — see what drove the D 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 +15.5/30.0
  • ARV discount +6.8/15.0
  • DSCR +4.8/10.0
  • Condition / age +4.0/5.0
  • Livability +3.3/5.0
  • 1% rule +3.2/10.0
  • Schools +2.7/10.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$275,000

415 Ginger Dr · Palm Springs, CA 92264
2 bd · 2.0 ba · 840 sqft · Manufactured · 143 Days on market
Built 2020 Good condition $327/sqft · at area comps Est $271k · at est. ↓ 5% since listing

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

Listing remarks MLS

Offered turn-key furnished, this home's decor is quintessential Palm Springs and move-in ready. Located on a quiet street within the iconic Palm Springs Mobile Club, this thoughtfully landscaped home offers privacy without compromising spectacular mountain views. Leaning into the sought after mid-century modern design, the home delivers bright, efficient, low-maintenance desert living. Highlights include soaring 9-foot ceilings and clerestory windows that flood the space with natural light. The well-appointed galley kitchen is both stylish and functional. The primary suite features mirrored closets, an ensuite bath with a walk-in shower, and direct access to the outdoors. An expansive extended deck invites seamless indoor-outdoor living ideal for hosting or just relaxing under the desert sky. The fully enclosed yard is thoughtfully designed with outdoor curtains for year-round sun control and raised garden containers for effortless desert gardening, a perfect space for both entertaining and pampered pets. Palm Springs Mobile Club is a vibrant and welcoming community rich in amenities, including two dog parks, a pool and spa, fitness center, a clubhouse with dance hall and game room, billiards, shuffleboard, BBQ area, and fire pit, all embracing an exceptional Palm Springs lifestyle.

Key facts

  • Galley kitchen
  • Ensuite bath
  • Clerestory windows

Tags

MOUNTAIN VIEWSMID-CENTURY MODERN DESIGN9-FOOT CEILINGSCLERESTORY WINDOWSGALLEY KITCHENENSUITE BATH

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 $275k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $110 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $226k (17.9% below list).
  • Recommended offer: $226k (17.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 2.7% in Palm Springs — 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 66/100 on livability (#348 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+; Watch: crime F, cost of living F, health & safety F.
  • 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.
  • Zoned schools: Cahuilla Elementary (421 students, 93% FRL); Raymond Cree Middle (708 students, 98% FRL); Palm Springs High (math 30% / reading 51%, grade F, #508 of 1,170 statewide, top 44%, 1,584 students, 97% FRL) — zoned schools average 96% FRL vs 73% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.4%/yr); 498 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($78k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 9→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $225,648 (17.9% below list)

Questions for the listing agent

  1. It's been on market 143 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.82%
Cap rate
6.77%
Cash-on-cash
1.71%
DSCR
1.08
GRM
10.2

CMA / ARV

ARV (median comp)
$270,794
List price
$275,000
Delta
1.55%
Verdict
FAIR
Comps
13 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
804 Hila Ln 0.13mi 2/2.0 840 (0%) 4mo $288,000 $343 91
157 Caravan St 0.07mi 2/1.0 860 (+2%) 2mo $255,000 $297 87
134 Pali Dr 0.26mi 2/2.0 840 (0%) 8mo $290,000 $345 82
226 Lei Dr 0.15mi 2/2.0 800 (-5%) 5mo $235,000 $294 81
256 Lei Dr 0.27mi 2/2.0 880 (+5%) 0mo $295,000 $335 79
351 Lei Dr 0.24mi 2/2.0 840 (0%) 12mo $280,000 $333 79
112 Pali Dr 0.15mi 2/2.0 800 (-5%) 8mo $275,000 $344 78
240 Lei Dr 0.21mi 2/2.0 900 (+7%) 13mo $308,000 $342 68
339 Lei Dr 0.20mi 2/2.0 800 (-5%) 18mo $315,000 $394 67
90 Caravan St 0.26mi 2/2.0 960 (+14%) 2mo $280,000 $292 63
81 Caravan 0.18mi 1/2.0 (-1) 900 (+7%) 18mo $162,500 $181 59
70 Nile St 0.25mi 1/1.0 (-1) 900 (+7%) 10mo $160,000 $178 59

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-16.7%
Equity multiple
0.42×
Total profit
$-44,298
Equity at exit
$41,003
10-year hold
IRR
-14.3%
Equity multiple
0.28×
Total profit
$-55,569
Equity at exit
$23,777

Cash invested: $77,000 (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 92264

Rents YoY
-0.4%
Active inventory
498
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,256 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$116 /mo · $1,395/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$474
Net cashflow
$110

Break-even live

Break-even rent $2,118
Max offer price $275,000
Occupancy floor 90%

Sensitivity live

Price -10% $265 -5% $187 +0% $110 +5% $32 +10% $-46
Rent -10% $-69 -5% $20 +0% $110 +5% $199 +10% $288
Rate -1.0pp $248 -0.5pp $180 base $110 +0.5pp $38 +1.0pp $-34

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
$68,750
Closing costs
$8,250
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1900 S Palm Canyon Dr #42 Palm Springs, CA 2.0 2.0 1024 $2,500 $2.44 46d 1 0.18mi
120 Pali Dr Palm Springs, CA 2.0 2.0 835 $2,200 $2.63 24d 1 0.19mi
1674 Via Salida Unit 3 Palm Springs, CA 1.0 1.0 550 $1,650 $3.00 17d 1 0.21mi
1950 S Palm Canyon Dr Palm Springs, CA 1.0–2.0 1.0–2.0 902 $2,645 $2.93 4d 3 0.24mi
1950 S Palm Canyon Dr Palm Springs, CA 1.0–2.0 1.0–2.0 902 $2,500 $2.77 46d 2 0.24mi
1111 E Palm Canyon Dr Palm Springs, CA 1.0 1.0 525 $2,525 $4.81 26d 2 0.33mi
1425 Via Soledad Unit 1 Palm Springs, CA 2.0 2.0 1050 $2,500 $2.38 26d 1 0.41mi
1425 Via Soledad Unit 1 Palm Springs, CA 2.0 2.0 1050 $2,500 $2.38 46d 1 0.41mi
1428 S Camino Real Palm Springs, CA 2.0 2.0 1054 $2,300 $2.18 46d 1 0.43mi
1400 E Palm Canyon Dr Unit 113 Palm Springs, CA 1.0 1.0 800 $1,995 $2.49 46d 1 0.63mi
1530 E Palm Canyon Dr Unit 209 Palm Springs, CA 2.0 2.0 740 $2,595 $3.51 5d 1 0.68mi
777 E San Lorenzo Rd Unit 3 Palm Springs, CA 1.0 1.0 550 $1,765 $3.21 20d 1 0.71mi
722 E San Lorenzo Rd Palm Springs, CA 3.0 1.0–2.0 750 $2,015 $2.69 10d 3 0.73mi
1655 E Palm Canyon Dr Palm Springs, CA 1.0 1.0 755 $2,000 $2.65 10d 3 0.74mi
1655 E Palm Canyon Dr Palm Springs, CA 1.0 1.0 755 $2,122 $2.81 46d 3 0.74mi
1655 E Palm Canyon Dr Palm Springs, CA 1.0 1.0 755 $2,350 $3.11 26d 2 0.74mi
671 S Riverside Dr Unit 6 Palm Springs, CA 2.0 2.0 900 $1,985 $2.21 26d 1 0.76mi
788 N Riverside Dr Palm Springs, CA 1.0 1.0 725 $1,648 $2.27 46d 1 0.84mi
594 Calle Abronia S Unit 03 Palm Springs, CA 2.0 2.0 662 $1,895 $2.86 46d 1 1.05mi
585 Calle Abronia S Unit B Palm Springs, CA 1.0 1.0 750 $2,100 $2.80 46d 1 1.05mi
583 Calle Abronia S Unit A Palm Springs, CA 2.0 1.0 760 $2,299 $3.02 46d 1 1.06mi
620 S Thornhill Rd Unit 3 Palm Springs, CA 2.0 1.0 700 $1,985 $2.84 26d 1 1.14mi
620 S Thornhill Rd Unit 6 Palm Springs, CA 1.0 1.0 656 $1,765 $2.69 26d 1 1.14mi
1111 E Ramon Rd Palm Springs, CA 2.0–3.0 2.0 1191 $2,800 $2.35 19d 2 1.23mi
1111 E Ramon Rd Palm Springs, CA 2.0–3.0 2.0 1191 $2,000 $1.68 26d 2 1.23mi
1050 E Ramon Rd Palm Springs, CA 2.0 2.0 1135 $3,264 $2.88 1d 3 1.29mi
300 S Calle El Segundo Palm Springs, CA 1.0–2.0 1.0 554 $1,671 $3.02 5d 1 1.40mi
900 E Saturnino Rd Palm Springs, CA 1.0–3.0 1.0–2.0 1020 $2,222 $2.18 0d 6 1.41mi
280 S Avenida Caballeros #129 Palm Springs, CA 1.0 1.5 767 $1,699 $2.22 26d 1 1.47mi

Listing history 17 events

  1. 2026-06-21
    days on market $275,000 Active 143 DOM
  2. 2026-06-18
    days on market $275,000 Active 140 DOM
  3. 2026-06-17
    days on market $275,000 Active 139 DOM
  4. 2026-06-16
    days on market $275,000 Active 138 DOM
  5. 2026-06-15
    days on market $275,000 Active 137 DOM
  6. 2026-06-13
    days on market $275,000 Active 135 DOM
  7. 2026-06-13
    days on market $275,000 Active 134 DOM
  8. 2026-06-09
    days on market $275,000 Active 131 DOM
  9. 2026-06-08
    days on market $275,000 Active 130 DOM
  10. 2026-06-07
    days on market $275,000 Active 129 DOM
  11. 2026-06-04
    days on market $275,000 Active 126 DOM
  12. 2026-06-03
    days on market $275,000 Active 125 DOM
  13. 2026-06-02
    days on market $275,000 Active 124 DOM
  14. 2026-06-01
    days on market $275,000 Active 123 DOM
  15. 2026-05-31
    days on market $275,000 Active 122 DOM
  16. 2026-04-15
    price $275,000 1303-char remark
    Show marketing remark (1303 chars)

    Offered turn-key furnished, this home's decor is quintessential Palm Springs and move-in ready. Located on a quiet street within the iconic Palm Springs Mobile Club, this thoughtfully landscaped home offers privacy without compromising spectacular mountain views. Leaning into the sought after mid-century modern design, the home delivers bright, efficient, low-maintenance desert living. Highlights include soaring 9-foot ceilings and clerestory windows that flood the space with natural light. The well-appointed galley kitchen is both stylish and functional. The primary suite features mirrored closets, an ensuite bath with a walk-in shower, and direct access to the outdoors. An expansive extended deck invites seamless indoor-outdoor living ideal for hosting or just relaxing under the desert sky. The fully enclosed yard is thoughtfully designed with outdoor curtains for year-round sun control and raised garden containers for effortless desert gardening, a perfect space for both entertaining and pampered pets. Palm Springs Mobile Club is a vibrant and welcoming community rich in amenities, including two dog parks, a pool and spa, fitness center, a clubhouse with dance hall and game room, billiards, shuffleboard, BBQ area, and fire pit, all embracing an exceptional Palm Springs lifestyle.

  17. 2026-01-28
    listed $288,000 Active 1303-char remark
    Show marketing remark (1303 chars)

    Offered turn-key furnished, this home's decor is quintessential Palm Springs and move-in ready. Located on a quiet street within the iconic Palm Springs Mobile Club, this thoughtfully landscaped home offers privacy without compromising spectacular mountain views. Leaning into the sought after mid-century modern design, the home delivers bright, efficient, low-maintenance desert living. Highlights include soaring 9-foot ceilings and clerestory windows that flood the space with natural light. The well-appointed galley kitchen is both stylish and functional. The primary suite features mirrored closets, an ensuite bath with a walk-in shower, and direct access to the outdoors. An expansive extended deck invites seamless indoor-outdoor living ideal for hosting or just relaxing under the desert sky. The fully enclosed yard is thoughtfully designed with outdoor curtains for year-round sun control and raised garden containers for effortless desert gardening, a perfect space for both entertaining and pampered pets. Palm Springs Mobile Club is a vibrant and welcoming community rich in amenities, including two dog parks, a pool and spa, fitness center, a clubhouse with dance hall and game room, billiards, shuffleboard, BBQ area, and fire pit, all embracing an exceptional Palm Springs lifestyle.

ⓘ 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
$1,395 · $116/mo
Projected year-2 tax
$2,090 · $174/mo
Expected delta
+$695/yr (+$58/mo · 49.8%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 9 d/yr ≥110°F today · 27 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,078
− Mortgage interest
−$15,404
− Property taxes
−$1,395
− Insurance
−$1,375
− Repairs & maintenance
−$2,166
− Management
−$2,166
− Depreciation
−$8,000
Taxable loss
−$3,429
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$823
After-tax cash flow
$2,139/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 80/100 None rehab

This move-in ready, well-maintained manufactured home offers a bright, efficient, and low-maintenance desert living experience. It is in good condition with minimal repairs needed and several updates that can significantly increase its resale and rental value.

Value-add opportunities

  • Both Paint exterior — Fresh paint can enhance curb appeal and value
  • Both Replace outdoor cushions — Weathered cushions can detract from the home's appeal
  • Both Upgrade outdoor lighting — Modern lighting can enhance curb appeal and safety
  • Both Add privacy screens — Privacy screens can enhance the home's appeal and value
  • Both Upgrade flooring in bathrooms — Updated flooring can enhance the home's appeal and value
  • Both Upgrade countertops in kitchen — Updated countertops can enhance the home's appeal and value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Fresh paint can enhance curb appeal and value
  • Both Replace outdoor cushions — Weathered cushions can detract from the home's appeal
  • Both Upgrade outdoor lighting — Modern lighting can enhance curb appeal and safety
  • Both Add privacy screens — Privacy screens can enhance the home's appeal and value
  • Both Upgrade flooring in bathrooms — Updated flooring can enhance the home's appeal and value
  • Both Upgrade countertops in kitchen — Updated countertops can enhance the home's appeal and 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 — Palm Springs

Score
66/100
State rank
#348
US rank
#11850

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Springs, CA
County
Riverside County · 2,287,001 people
City population
46,786
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
19,899
Household income
$77,688
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
1215.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 20% Two or more races 12% Asian 6% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 4% Romanian 3% Slovak 3%
Foreign-born
16% · Canada, China, South Korea
Languages at home
81% English-only · Spanish 13% Tagalog/Filipino 2% Other Asian/Pacific 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
▼ -489.04%
Current HPI
357.0969
Rent YoY
▼ -0.43%
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

-4.5% since first listed
2 events — show timeline
  • 2026-04-15 Price Changed $275,000 TheMLS
  • 2026-01-28 Listed $288,000 TheMLS

Property tax history

+5.4%/yr

Latest (2025): $1,395 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…