79070 Bermuda Dune · Bermuda Dunes, 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 6/10 · Moderate
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 9/10 · Severe
- Hot days now (above 114°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +11.5/30.0
- 1% rule +5.3/10.0
- Rent growth +5.0/5.0
- Schools +3.8/10.0
- DSCR +3.4/10.0
- Livability +2.7/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$399,999
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Golf Resort Style Living! Open Floor Plan! Beverage Center! Private Backyard Retreat with Pergola Covered Patio! This fully remodeled townhome for sale in Bermuda Dunes Country Club, located inside a gated golf course community with 24-hour security. This spacious townhome features an open-concept floor plan, vaulted ceilings, a large living and dining area, a built-in wet bar, and a gas fireplace with modern quartz detail. Ideal for buyers searching for a move-in ready desert home or country club living. The updated kitchen features a peninsula layout that opens directly to the main living space and includes quartz countertops, a breakfast bar, and a dedicated dining area, ideal for everyday living and entertaining. Tile flooring runs throughout the home, which is a major advantage in a desert climate. Tile stays cooler underfoot during hot months, is highly durable, easy to maintain, and resists warping or wear from heat and sand. It is one of the most sought-after flooring options for desert homes because it helps keep interiors comfortable while holding up long term. Additional interior upgrades include soft gray paint, newer baseboards, updated ceiling texture, recessed lighting, and modern ceiling fans for improved airflow and energy efficiency. The remodel was completed on 5/16/2022, making this a recent and well-executed update that still feels fresh and current. This home offers two primary suites, each with remodeled bathrooms, glass shower enclosures, natural stone flooring, ceramic tile walls, and double vanities. A powder bathroom is conveniently located near the living area. Plenty of parking with a two car attached garage plus two additional spaces in the driveway. Large sliding glass doors open to a covered patio and a private backyard, a rare feature in this community and a major value add since most homes do not offer true private outdoor space. The backyard is enhanced by mature grape bushes that produce abundant fruit, creating a peaceful and functional outdoor retreat. The home is just steps from the community pool, spa, and tennis courts, offering resort-style amenities without sacrificing privacy. The sewer connection has been completed and paid, eliminating a common future expense. Exterior paint was recently completed, and the HVAC system was replaced in 2014, adding long-term reliability and peace of mind.
Key facts
- Community pool
- Spa
- Mature grape bushes
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.5-bath single-family listed at $400k.
Deal economics
- At list price, monthly cash flow is $-132 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $377k (5.8% below list).
- Meets the 1% rule at list price ($4k rent vs $400k).
- Recommended offer: $376k (6.0% below list) — sets the bar for market timing.
- Cap rate 5.9% vs local median 3.5% in Bermuda Dunes — 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 53/100 on livability (#947 in CA) — a working-class tenant base; expect higher turnover. Strengths: schools A-, housing B+; Watch: crime C-, 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 fast (+11.6%/yr); 441 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); 65% 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 $4,126/mo this rent would consume 51% of the median local household income ($97k/yr) (locally 565% 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 $3k of loan paydown is wiped out by about $12k 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 86 days — a 6% lower offer ($376k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 5y 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: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- 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?
- 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
- 1.03% ✓
- Cap rate
- 5.90%
- Cash-on-cash
- -1.42%
- DSCR
- 0.94
- GRM
- 8.1
CMA / ARV
- ARV (median comp)
- $631,456
- List price
- $399,999
- Delta
- -36.65%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 78820 Runaway Bay Dr | 0.26mi | 3/2.0 (+1) | 1,972 (+5%) | 1mo | $598,000 | $303 | 72 |
| 79421 Avenue 42 | 0.39mi | 2/3.0 | 1,819 (-3%) | 8mo | $575,000 | $316 | 68 |
| 79180 Port Royal Ave | 0.17mi | 3/2.0 (+1) | 1,764 (-6%) | 13mo | $560,000 | $317 | 64 |
| 79084 Dune Lake St | 0.31mi | 2/2.0 | 2,049 (+9%) | 11mo | $729,000 | $356 | 59 |
| 79351 Bowden Dr | 0.42mi | 3/2.0 (+1) | 1,761 (-6%) | 7mo | $720,000 | $409 | 58 |
| 79530 Port Royal Ave | 0.49mi | 3/2.0 (+1) | 1,760 (-6%) | 15mo | $515,000 | $293 | 48 |
| 79380 Spalding Dr | 0.44mi | 3/2.0 (+1) | 1,628 (-13%) | 7mo | $585,000 | $359 | 44 |
| 42520 Caracas Pl | 0.41mi | 3/3.0 (+1) | 2,116 (+13%) | 12mo | $780,000 | $369 | 43 |
| 41381 Jamaica Sands Dr | 0.59mi | 3/2.0 (+1) | 1,672 (-11%) | 11mo | $510,000 | $305 | 38 |
| 78361 Desert Mountain Cir | 0.72mi | 3/2.0 (+1) | 2,139 (+14%) | 1mo | $515,000 | $241 | 35 |
| 78421 Hope Bay Rd | 0.64mi | 3/3.5 (+1) | 2,112 (+12%) | 11mo | $715,000 | $339 | 31 |
| 79575 Mandeville Rd | 0.72mi | 3/2.5 (+1) | 2,128 (+13%) | 14mo | $670,000 | $315 | 27 |
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 · 8.0% rent growth · sell at horizon
- IRR
- -11.9%
- Equity multiple
- 0.54×
- Total profit
- $-50,981
- Equity at exit
- $59,641
- IRR
- 4.4%
- Equity multiple
- 1.41×
- Total profit
- $45,827
- Equity at exit
- $34,585
Cash invested: $112,000 (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
ZIP-level market 92203
- Home prices YoY
- -25.0%
- Rents YoY
- 11.6%
- Active inventory
- 441
- Price-to-rent
- 8.1×
Monthly cashflow live
- Estimated rent
- $4,126 high interval (Pro) →
- Mortgage (P&I)
- −$2,098
- Tax from tax record
- −$484 /mo · $5,811/yr
- Insurance
- −$167
- HOA
- −$643
- Vacancy / Maint / Mgmt
- −$866
- Net cashflow
- $-132
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
- $100,000
- Closing costs
- $12,000
- 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 |
|---|---|---|---|---|---|---|---|---|
| 42410 Adams St Bermuda Dunes, CA | 2.0 | 2.0 | 1644 | $5,500 | $3.35 | 43d | 1 | 0.15mi |
| 42425 Adams St Bermuda Dunes, CA | 2.0 | 2.0 | 1678 | $5,000 | $2.98 | 43d | 1 | 0.16mi |
| 42419 Adams St Unit 204 Bermuda Dunes, CA | 2.0 | 2.0 | 1628 | $5,800 | $3.56 | 43d | 1 | 0.19mi |
| 42430 Adams St Bermuda Dunes, CA | 3.0 | 3.0 | 2058 | $3,000 | $1.46 | 24d | 1 | 0.19mi |
| 42505 Adams St Unit 12 Bermuda Dunes, CA | 2.0 | 2.0 | 1868 | $5,800 | $3.10 | 43d | 1 | 0.24mi |
| 78480 Montego Bay Cir Bermuda Dunes, CA | 2.0 | 2.0 | 1415 | $2,800 | $1.98 | 43d | 1 | 0.35mi |
| 41617 Beadling Rd Bermuda Dunes, CA | 3.0 | 2.0 | 1942 | $3,400 | $1.75 | 43d | 1 | 0.47mi |
| 79278 Montego Bay Dr #5 Bermuda Dunes, CA | 2.0 | 2.0 | 1269 | $4,000 | $3.15 | 24d | 1 | 0.47mi |
| 79278 Montego Bay Dr Bermuda Dunes, CA | 2.0 | 2.0 | 1269 | $4,000 | $3.15 | 43d | 1 | 0.47mi |
| 42128 May Pen Rd Bermuda Dunes, CA | 3.0 | 2.0 | 2093 | $6,825 | $3.26 | 5d | 1 | 0.51mi |
| 79021 Bayside Ct Bermuda Dunes, CA | 2.0 | 2.0 | 1672 | $2,600 | $1.56 | 15d | 1 | 0.53mi |
| 78825 Zenith Way La Quinta, CA | 3.0 | 2.0 | 2023 | $3,500 | $1.73 | 18d | 1 | 0.82mi |
| 79891 Avenue 42 Unit 1 Bermuda Dunes, CA | 2.0 | 2.0 | 1400 | $1,895 | $1.35 | 20d | 1 | 0.83mi |
| 43480 Port Maria Rd Bermuda Dunes, CA | 3.0 | 3.0 | 2096 | $6,500 | $3.10 | 5d | 1 | 0.89mi |
| 43480 Port Maria Rd Bermuda Dunes, CA | 3.0 | 3.0 | 2096 | $6,500 | $3.10 | 43d | 1 | 0.89mi |
| 78724 Como Ct La Quinta, CA | 3.0 | 2.0 | 2200 | $3,200 | $1.45 | 5d | 1 | 0.91mi |
| 42655 Delhi Pl Bermuda Dunes, CA | 3.0 | 2.5 | 1988 | $8,000 | $4.02 | 18d | 1 | 0.92mi |
| 43424 Bordeaux Dr La Quinta, CA | 3.0 | 2.0 | 2172 | $6,000 | $2.76 | 43d | 1 | 0.95mi |
| 43419 Corte del Oro La Quinta, CA | 3.0 | 2.0 | 1829 | $7,000 | $3.83 | 18d | 1 | 1.01mi |
| 42391 Palisades Dr Indio, CA | 3.0 | 2.0 | 1679 | $2,975 | $1.77 | 43d | 1 | 1.01mi |
| 43640 Milan Ct La Quinta, CA | 3.0 | 2.0 | 2025 | $4,225 | $2.09 | 43d | 1 | 1.05mi |
| 43760 Milan Ct La Quinta, CA | 3.0 | 2.0 | 2400 | $4,225 | $1.76 | 43d | 1 | 1.10mi |
| 44060 Mariposa Ct La Quinta, CA | 3.0 | 2.0 | 1621 | $3,250 | $2.00 | 43d | 1 | 1.11mi |
| 44270 Camino Lavanda La Quinta, CA | 3.0 | 2.0 | 2216 | $5,797 | $2.62 | 43d | 1 | 1.11mi |
| 44200 E Sundown Crest Dr La Quinta, CA | 3.0 | 3.0 | 1280 | $3,500 | $2.73 | 11d | 1 | 1.12mi |
| 43930 Milan Ct La Quinta, CA | 3.0 | 2.0 | 2200 | $3,200 | $1.45 | 20d | 1 | 1.16mi |
| 79307 S Sunset Ridge Dr La Quinta, CA | 3.0 | 3.0 | 1280 | $3,000 | $2.34 | 43d | 1 | 1.16mi |
| 77897 Woodhaven Dr S Palm Desert, CA | 2.0 | 2.0 | 1392 | $2,700 | $1.94 | 43d | 1 | 1.19mi |
| 80081 Camino Santa Elise Indio, CA | 2.0 | 2.0 | 2147 | $2,450 | $1.14 | 43d | 1 | 1.22mi |
| 41120 Woodhaven Dr E Palm Desert, CA | 2.0 | 2.0 | 1348 | $4,500 | $3.34 | 43d | 1 | 1.23mi |
| 43387 Saint Andrews Dr Indio, CA | 2.0 | 2.0 | 1766 | $4,500 | $2.55 | 43d | 1 | 1.24mi |
| 39613 Taffala Dr Indio, CA | 3.0 | 2.0 | 1904 | $3,595 | $1.89 | 24d | 1 | 1.26mi |
| 43388 Saint Andrews Dr Indio, CA | 2.0 | 2.0 | 1917 | $3,500 | $1.83 | 43d | 1 | 1.27mi |
| 78720 W Harland Dr La Quinta, CA | 3.0 | 2.0 | 1452 | $3,000 | $2.07 | 18d | 1 | 1.28mi |
| 80181 Camino San Mateo Unit NA Indio, CA | 2.0 | 2.0 | 1823 | $3,200 | $1.76 | 43d | 1 | 1.29mi |
| 39561 Picasso Ct Indio, CA | 3.0 | 2.0 | 2293 | $3,500 | $1.53 | 43d | 1 | 1.29mi |
| 80188 Camino Santa Elise Indio, CA | 2.0 | 2.0 | 2147 | $2,975 | $1.39 | 43d | 1 | 1.31mi |
| 77776 Woodhaven Dr S Palm Desert, CA | 2.0 | 2.5 | 1808 | $6,000 | $3.32 | 43d | 1 | 1.32mi |
| 40380 Camino Montecito Indio, CA | 2.0 | 2.0 | 2147 | $2,950 | $1.37 | 43d | 1 | 1.35mi |
| 39354 Falconwood Ct Palm Desert, CA | 2.0 | 2.0 | 2032 | $3,200 | $1.57 | 43d | 1 | 1.37mi |
HOA detail
- Monthly dues
- $643 · $7,716/yr
- Likely covers
- sewergaspoolsecurity
Listing history 24 events
-
2026-06-04days on market $399,999 Active 86 DOM
-
2026-06-03days on market $399,999 Active 85 DOM
-
2026-06-02days on market $399,999 Active 84 DOM
-
2026-06-01days on market $399,999 Active 83 DOM
-
2026-05-31days on market $399,999 Active 82 DOM
-
2026-03-10historical
Show marketing remark (2373 chars)
Golf Resort Style Living! Open Floor Plan! Beverage Center! Private Backyard Retreat with Pergola Covered Patio! This fully remodeled townhome for sale in Bermuda Dunes Country Club, located inside a gated golf course community with 24-hour security. This spacious townhome features an open-concept floor plan, vaulted ceilings, a large living and dining area, a built-in wet bar, and a gas fireplace with modern quartz detail. Ideal for buyers searching for a move-in ready desert home or country club living. The updated kitchen features a peninsula layout that opens directly to the main living space and includes quartz countertops, a breakfast bar, and a dedicated dining area, ideal for everyday living and entertaining. Tile flooring runs throughout the home, which is a major advantage in a desert climate. Tile stays cooler underfoot during hot months, is highly durable, easy to maintain, and resists warping or wear from heat and sand. It is one of the most sought-after flooring options for desert homes because it helps keep interiors comfortable while holding up long term. Additional interior upgrades include soft gray paint, newer baseboards, updated ceiling texture, recessed lighting, and modern ceiling fans for improved airflow and energy efficiency. The remodel was completed on 5/16/2022, making this a recent and well-executed update that still feels fresh and current. This home offers two primary suites, each with remodeled bathrooms, glass shower enclosures, natural stone flooring, ceramic tile walls, and double vanities. A powder bathroom is conveniently located near the living area. Plenty of parking with a two car attached garage plus two additional spaces in the driveway. Large sliding glass doors open to a covered patio and a private backyard, a rare feature in this community and a major value add since most homes do not offer true private outdoor space. The backyard is enhanced by mature grape bushes that produce abundant fruit, creating a peaceful and functional outdoor retreat. The home is just steps from the community pool, spa, and tennis courts, offering resort-style amenities without sacrificing privacy. The sewer connection has been completed and paid, eliminating a common future expense. Exterior paint was recently completed, and the HVAC system was replaced in 2014, adding long-term reliability and peace of mind.
-
2026-03-10$399,999 Active 2373-char remark
Show marketing remark (2373 chars)
Golf Resort Style Living! Open Floor Plan! Beverage Center! Private Backyard Retreat with Pergola Covered Patio! This fully remodeled townhome for sale in Bermuda Dunes Country Club, located inside a gated golf course community with 24-hour security. This spacious townhome features an open-concept floor plan, vaulted ceilings, a large living and dining area, a built-in wet bar, and a gas fireplace with modern quartz detail. Ideal for buyers searching for a move-in ready desert home or country club living. The updated kitchen features a peninsula layout that opens directly to the main living space and includes quartz countertops, a breakfast bar, and a dedicated dining area, ideal for everyday living and entertaining. Tile flooring runs throughout the home, which is a major advantage in a desert climate. Tile stays cooler underfoot during hot months, is highly durable, easy to maintain, and resists warping or wear from heat and sand. It is one of the most sought-after flooring options for desert homes because it helps keep interiors comfortable while holding up long term. Additional interior upgrades include soft gray paint, newer baseboards, updated ceiling texture, recessed lighting, and modern ceiling fans for improved airflow and energy efficiency. The remodel was completed on 5/16/2022, making this a recent and well-executed update that still feels fresh and current. This home offers two primary suites, each with remodeled bathrooms, glass shower enclosures, natural stone flooring, ceramic tile walls, and double vanities. A powder bathroom is conveniently located near the living area. Plenty of parking with a two car attached garage plus two additional spaces in the driveway. Large sliding glass doors open to a covered patio and a private backyard, a rare feature in this community and a major value add since most homes do not offer true private outdoor space. The backyard is enhanced by mature grape bushes that produce abundant fruit, creating a peaceful and functional outdoor retreat. The home is just steps from the community pool, spa, and tennis courts, offering resort-style amenities without sacrificing privacy. The sewer connection has been completed and paid, eliminating a common future expense. Exterior paint was recently completed, and the HVAC system was replaced in 2014, adding long-term reliability and peace of mind.
-
2026-02-11status Active
-
2026-02-11price $399,999
-
2026-01-27$449,999 Active
-
2022-05-16soldstatus $420,000 Closed
-
2022-05-16soldstatus $420,000
-
2022-04-23historical Active Under Contract
-
2022-04-14price $420,000
-
2022-03-28status Active
-
2022-03-16historical Active Under Contract
-
2022-02-18$428,000 Active
-
2021-12-30$428,000 Active
-
2021-12-30historical
-
2021-06-29soldstatus $250,000 Closed
-
2021-06-29soldstatus $250,000
-
2021-06-01Active Under Contract
-
2021-05-07$250,000
-
1998-02-20soldstatus $103,000
ⓘ 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
- $5,811 · $484/mo
- Projected year-2 tax
- $5,811 · $484/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 (unshaded) · 0% chance over 30 yrs
- Wildfire 6/10 Major
- Heat 9/10 Extreme 7 d/yr ≥114°F today · 18 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
- $49,510
- − Mortgage interest
- −$22,406
- − Property taxes
- −$5,811
- − Insurance
- −$2,000
- − Repairs & maintenance
- −$3,961
- − Management
- −$3,961
- − HOA
- −$7,716
- − Depreciation
- −$11,636
- Taxable loss
- −$7,981
- Est. tax savings @ 24.0%
- +$1,915
- After-tax cash flow
- $330/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 — Bermuda Dunes
- Score
- 53/100
- State rank
- #947
- US rank
- #24416
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Bermuda Dunes, CA
- County
- Riverside County · 2,287,001 people
- Metro
- Riverside-San Bernardino-Ontario, CA
- Population (ZIP)
- 34,735
- Household income
- $97,311
- Rent vs Own
- Severe rent burden
- 565.0
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
- Hispanic / Latino 51% White 41% Two or more races 29% Asian 3% Black 2%
- Hispanic origin (detail)
- Mexican 48%
- Common ancestry
- Italian 3% Lithuanian 2% Romanian 2%
- Foreign-born
- 14% · Canada
- Languages at home
- 64% English-only · Spanish 33% Tagalog/Filipino 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
- ▼ -98.51%
- Current HPI
- 295.6456
- Rent YoY
- ▲ 11.64%
- 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
+288.3% since first listed19 events — show timeline
- 2026-03-10 Listed $399,999 CRMLS
- 2026-03-10 Listing Removed — CRMLS
- 2026-02-11 Relisted — CRMLS
- 2026-02-11 Price Changed $399,999 CRMLS
- 2026-01-27 Listed $449,999 CRMLS
- 2022-05-16 Sold (Public Records) $420,000 Public Records
- 2022-05-16 Sold (MLS) $420,000 GPSMLS
- 2022-04-23 Contingent — GPSMLS
- 2022-04-14 Price Changed $420,000 GPSMLS
- 2022-03-28 Relisted — GPSMLS
- 2022-03-16 Contingent — GPSMLS
- 2022-02-18 Listed $428,000 GPSMLS
- 2021-12-30 Listed $428,000 GPSMLS
- 2021-12-30 Coming Soon — GPSMLS
- 2021-06-29 Sold (Public Records) $250,000 Public Records
- 2021-06-29 Sold (MLS) $250,000 GPSMLS
- 2021-06-01 Listed — GPSMLS
- 2021-05-07 Listed $250,000 GPSMLS
- 1998-02-20 Sold (Public Records) $103,000 Public Records
Property tax history
+4.5%/yrLatest (2025): $5,811 · +2.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…