CashFlowRE
Sign in Sign up
80442 Segovia View Way
F Composite 31.84
Why this score? — see what drove the F 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).

  • ARV discount +15.0/15.0
  • Cash flow +4.9/30.0
  • Rent growth +4.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • 1% rule +1.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$699,000

80442 Segovia View Way · La Quinta, CA 92253
3 bd · 2.5 ba · 2,179 sqft · SingleFamily public records · 28 Days on market
Built 2024 0.25 ac lot Est $1098k · 36% under $267/mo HOA · 6% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This is the opportunity you've been waiting for. The sellers have made a significant price reduction and are motivated to move, meaning you can own one of the most desirable homes in Cantera at Coral Mountain at an exceptional value. Don't wait on this one. Cantera at Coral Mountain is an intimate gated enclave of just 59 single story homes nestled at the foot of Coral Mountain in the heart of South La Quinta. This rare community offers unparalleled privacy, breathtaking Santa Rosa Mountain views, and the relaxed luxury of desert living at its finest. This stunning Cobalt model by Beazer Homes sits on an oversized lot with only one shared backyard wall, no rear neighbors, and completely uno

Key facts

  • Quartz countertops
  • Gated enclave
  • Oversized lot

Tags

GATED ENCLAVEOVERSIZED LOTUNOBSTRUCTED MOUNTAIN VIEWSCHEF'S KITCHENQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other: Listing accepts Conventional, 1031 Exchange, VA Loan and Cash; Possession at close of escrow; Short-term rentals not allowed; Will not consider lease
  • HOA & community: Monthly HOA fee of $267; HOA provides grounds maintenance and management

Exterior

  • Parking: Attached garage; Tandem garage configuration; 3 garage spaces; Driveway; Garage door opener; Total of 3 parking spaces
  • Security: Gated community
  • Utilities: Sewer connected and paid; PUD: Yes
  • Home design: Single-family detached residence; One story (ground level); Beazer builder, Cobalt model
  • Construction: Assessor-sourced year built; Fee simple land
  • Exterior features: Gated community; Covered patio; Block fencing; Sprinkler system with drip irrigation; Mountain views

Interior

  • Kitchen: Island; Quartz countertops; Gas range; Microwave; Dishwasher; Disposal; Refrigerator
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Open floorplan; Ground-level entry with no steps; Unfurnished; No fireplace
  • Laundry & utility: Laundry area; Washer and dryer included; Tankless water heater

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 3-bed/2.5-bath single-family listed at $699k.

Deal economics

  • At list price, monthly cash flow is $-2k ($-20k/yr) — negative.
  • To cash-flow at today's rent, offer at most $401k (42.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $419k (40.0% below list).
  • Recommended offer: $401k (42.7% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 58/100 on livability (#694 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A-, employment B+, housing B+; Watch: schools D, amenities F, cost of living F.
  • Coachella Valley Unified (rural): math 12% / reading 23% proficiency, ranked #481 of 517 in CA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.5%/yr); 656 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); 70% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • At $4,192/mo this rent would consume 51% of the median local household income ($99k/yr) (locally 1078% 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 $5k of loan paydown is wiped out by about $21k 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 28 days — a 2% lower offer ($689k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $76k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $400,855 (42.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.60%
Cap rate
3.40%
Cash-on-cash
-10.35%
DSCR
0.54
GRM
13.9

CMA / ARV

ARV (on-the-fly)
$1,098,216
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
58293 Coral View Way 0.19mi 4/2.5 (+1) 2,179 (0%) 1mo $770,000 $353 85
80-265 Vera Cruz Ct 0.23mi 4/2.5 (+1) 2,179 (0%) 21mo $850,000 $390 67
80-351 Segovia View Way 0.10mi 4/3.0 (+1) 2,333 (+7%) 16mo $875,000 $375 63
80634 Hermitage 0.51mi 3/2.5 2,101 (-4%) 8mo $920,000 $438 63
80314 Segovia View Way 0.12mi 3/3.0 2,333 (+7%) 21mo $745,000 $319 63
57461 Spanish Hills Ln 0.49mi 3/3.0 2,101 (-4%) 14mo $1,091,000 $519 57
57255 Interlachen 0.66mi 3/3.0 2,205 (+1%) 12mo $1,175,000 $533 55
80240 Merion 0.59mi 3/3.5 2,379 (+9%) 7mo $1,270,000 $534 47
80788 Hermitage 0.66mi 3/3.0 2,379 (+9%) 11mo $1,200,000 $504 43
80016 Merion 0.65mi 3/3.0 2,450 (+12%) 12mo $1,235,000 $504 36

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 · 6.45% rent growth · sell at horizon

5-year hold
IRR
-31.1%
Equity multiple
-0.05×
Total profit
$-205,538
Equity at exit
$104,223
10-year hold
IRR
-21.7%
Equity multiple
-0.28×
Total profit
$-250,386
Equity at exit
$60,437

Cash invested: $195,720 (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 92253

Rents YoY
6.5%
Active inventory
656
Price-to-rent
13.9×

Monthly cashflow live

Estimated rent
$4,192 medium interval (Pro) →
Mortgage (P&I)
$3,666
Tax from tax record
$776 /mo · $9,309/yr
Insurance
$291
HOA
$267
Vacancy / Maint / Mgmt
$880
Net cashflow
$-1,688

Break-even live

Break-even rent $6,329
Max offer price $400,855
Occupancy floor

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
$174,750
Closing costs
$20,970
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
58260 Aragon Way La Quinta, CA 4.0 3.0 2179 $5,875 $2.70 43d 1 0.05mi
80435 Palatine Ct La Quinta, CA 4.0 3.0 2670 $10,500 $3.93 1d 1 0.06mi
58179 Aragon Way La Quinta, CA 3.0 3.0 2333 $10,000 $4.29 1d 1 0.09mi
58085 Coral View Way La Quinta, CA 3.0 3.0 2333 $5,474 $2.35 43d 1 0.15mi
57939 Santo Thomas La Quinta, CA 3.0 3.5 2811 $11,000 $3.91 43d 1 0.32mi
57825 Stone Creek Trl W La Quinta, CA 4.0 3.5 2879 $7,800 $2.71 43d 1 0.36mi
57880 Salida del Sol La Quinta, CA 3.0 3.5 2863 $5,500 $1.92 15d 1 0.41mi
57627 Santo Thomas La Quinta, CA 3.0 3.5 2811 $11,000 $3.91 24d 1 0.44mi
57627 Santo Thomas La Quinta, CA 3.0 3.5 2811 $11,000 $3.91 43d 1 0.44mi
57513 Santa Rosa Trl La Quinta, CA 4.0 3.5 2659 $12,000 $4.51 43d 1 0.46mi
80694 Castillo del Areana La Quinta, CA 4.0 4.0 2811 $11,800 $4.20 43d 1 0.47mi
57461 Spanish Hills Ln La Quinta, CA 3.0 3.0 2101 $9,000 $4.28 43d 1 0.49mi
80777 Calle Azul La Quinta, CA 3.0 2.5 1734 $6,000 $3.46 18d 1 0.53mi
57600 Interlachen La Quinta, CA 3.0 3.5 2368 $11,000 $4.65 19d 1 0.54mi
80335 Merion La Quinta, CA 3.0 3.0 2655 $8,000 $3.01 2d 1 0.55mi
80819 Calle Azul La Quinta, CA 2.0 2.5 1557 $3,274 $2.10 43d 1 0.56mi
57420 Via Vis La Quinta, CA 2.0 2.5 1561 $3,600 $2.31 43d 1 0.59mi
80897 Calle Azul La Quinta, CA 3.0 3.0 1734 $4,000 $2.31 10d 1 0.62mi
80897 Calle Azul La Quinta, CA 3.0 3.0 1734 $4,000 $2.31 43d 1 0.62mi
57570 Barristo Cir La Quinta, CA 3.0 3.0 2867 $7,500 $2.62 43d 1 0.64mi
80824 Hermitage La Quinta, CA 3.0 3.0 2379 $7,000 $2.94 43d 1 0.67mi
80937 Via Puerta Azul La Quinta, CA 2.0 2.5 1557 $4,999 $3.21 43d 1 0.70mi
57205 Merion La Quinta, CA 4.0 4.5 2698 $11,095 $4.11 43d 1 0.80mi
56840 Jack Nicklaus Blvd La Quinta, CA 3.0 3.0 2379 $5,974 $2.51 43d 1 0.82mi
56989 Merion La Quinta, CA 3.0 3.5 2353 $13,000 $5.52 43d 1 0.90mi
56495 Jack Nicklaus Blvd La Quinta, CA 3.0 3.0 2101 $7,000 $3.33 43d 1 0.93mi
80913 Spanish Bay La Quinta, CA 3.0 3.5 2973 $8,300 $2.79 43d 1 0.94mi
80305 Cedar Crst La Quinta, CA 3.0 3.0 2205 $5,974 $2.71 43d 1 1.00mi
56765 Merion La Quinta, CA 4.0 4.5 2986 $12,500 $4.19 43d 1 1.00mi
57575 Seminole Dr La Quinta, CA 3.0 3.5 2844 $5,345 $1.88 43d 1 1.10mi
80377 Redstone Way La Quinta, CA 3.0 2.0 1592 $3,600 $2.26 43d 1 1.11mi
80377 Redstone Way La Quinta, CA 3.0 2.0 1592 $3,600 $2.26 16d 1 1.11mi
80389 Redstone Way La Quinta, CA 3.0 3.0 1960 $3,200 $1.63 24d 1 1.12mi
80450 Platinum Way La Quinta, CA 3.0 2.5 2034 $4,950 $2.43 43d 1 1.12mi
60213 Katie Cir La Quinta, CA 3.0 2.5 1641 $3,500 $2.13 43d 1 1.19mi
80409 Champions Way La Quinta, CA 3.0 3.5 2260 $25,000 $11.06 24d 1 1.21mi
56985 Mountain Vw La Quinta, CA 3.0 3.0 2611 $7,500 $2.87 43d 1 1.21mi
80325 Champions Way La Quinta, CA 3.0 3.5 2260 $8,500 $3.76 43d 1 1.24mi
60316 Aloe Cir La Quinta, CA 4.0 4.0 2726 $6,000 $2.20 24d 1 1.26mi
56825 Mountain Vw La Quinta, CA 3.0 3.0 2844 $12,000 $4.22 43d 1 1.26mi

HOA detail

Monthly dues
$267 · $3,204/yr
Likely covers
security

Listing history 25 events

  1. 2026-06-18
    days on market $699,000 Active 28 DOM
  2. 2026-06-17
    days on market $699,000 Active 27 DOM
  3. 2026-06-16
    days on market $699,000 Active 26 DOM
  4. 2026-06-15
    days on market $699,000 Active 25 DOM
  5. 2026-06-13
    days on market $699,000 Active 23 DOM
  6. 2026-06-13
    days on market $699,000 Active 22 DOM
  7. 2026-06-09
    days on market $699,000 Active 19 DOM
  8. 2026-06-08
    days on market $699,000 Active 18 DOM
  9. 2026-06-07
    days on market $699,000 Active 17 DOM
  10. 2026-06-04
    days on market $699,000 Active 14 DOM
  11. 2026-06-03
    days on market $699,000 Active 13 DOM
  12. 2026-06-02
    days on market $699,000 Active 12 DOM
  13. 2026-06-01
    pricedays on market $699,000 Active 11 DOM
  14. 2026-05-31
    days on market $775,000 Active 10 DOM
  15. 2026-05-19
    listed $775,000 Active
  16. 2026-05-14
    historical
  17. 2026-05-09
    listed $775,000 Active
  18. 2026-04-08
    historical
  19. 2026-01-08
    listed $799,000 Active
  20. 2025-10-17
    historical
  21. 2025-08-16
    price $799,000
  22. 2025-07-15
    listed $825,000 Active
  23. 2025-06-30
    historical
  24. 2025-02-05
    listed $849,900 Active
  25. 2012-10-10
    soldstatus $5,000,000

ⓘ 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
$9,309 · $776/mo
Projected year-2 tax
$9,309 · $776/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥114°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$50,307
− Mortgage interest
−$39,155
− Property taxes
−$9,309
− Insurance
−$3,495
− Repairs & maintenance
−$4,025
− Management
−$4,025
− HOA
−$3,204
− Depreciation
−$20,335
Taxable loss
−$33,239
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,977
After-tax cash flow
$-12,275/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
Coachella Valley Unified
NCES district ID
0609070
Math proficiency
12% ▼ -8.00%
Reading proficiency
23% ▼ -6.00%
Median HH income
$37,683
Composite
14.62/100
National rank
#9408
State rank
#481 of 517 in CA

Livability — La Quinta

Score
58/100
State rank
#694
US rank
#21080

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Quinta, CA
County
Riverside County · 2,287,001 people
City population
38,666
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
38,666
Household income
$99,277
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
1078.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 54% Hispanic / Latino 37% Two or more races 19% Asian 4% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 1%
Foreign-born
15% · Canada, China, Vietnam
Languages at home
71% English-only · Spanish 24% Tagalog/Filipino 1% Chinese 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
▼ -263.65%
Current HPI
281.8665
Rent YoY
▲ 6.45%
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

-84.5% since first listed
11 events — show timeline
  • 2026-05-19 Listed $775,000 GPSMLS
  • 2026-05-14 Listing Removed CRMLS
  • 2026-05-09 Listed $775,000 CRMLS
  • 2026-04-08 Listing Removed GPSMLS
  • 2026-01-08 Listed $799,000 GPSMLS
  • 2025-10-17 Listing Removed GPSMLS
  • 2025-08-16 Price Changed $799,000 GPSMLS
  • 2025-07-15 Listed $825,000 GPSMLS
  • 2025-06-30 Listing Removed CRMLS
  • 2025-02-05 Listed $849,900 CRMLS
  • 2012-10-10 Sold (Public Records) $5,000,000 Public Records

Property tax history

+8.6%/yr

Latest (2025): $9,309 · +8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…