29040 Avenida La Vis · Cathedral City, CA
Flood risk 2/10 · Minimal
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.09%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 9/10 · Severe
- Hot days now (above 113°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 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 +13.5/15.0
- Cash flow +10.2/30.0
- Rent growth +3.3/5.0
- Livability +3.3/5.0
- DSCR +2.9/10.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- 1% rule +2.3/10.0
- Appreciation +0.0/10.0
$519,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
HUGE price reduction!!! Charming Cathedral City home centrally located close to freeway & shopping. Spacious 2100 square feet with 3 bedrooms & 2 baths ready to move in. Sparkling pool & spa with mountain views. This welcoming home has a sunken living room overlooking the formal dining room. Kitchen has newer appliances, breakfast bar & overlooks great room. Open floor plan perfect for entertaining. Cozy fireplace & bar in living room. Bedrooms are big and spacious with big closets. Over sized master suite has slider to fabulous back yard. Master bath features dual sinks, stand up shower & large soaking tub. Enjoy the inviting pool & spa in the fabulous back yard. Pride of ownership!
Key facts
- Open floor plan
- Central location
- Sunken living room
Tags
Property features AI
Finance
- Other: Washer and dryer excluded from sale; Home sold as-is with home warranty plan
- Financial info: Listing terms include conventional, cash to new loan, or cash; Possession at close of escrow
- HOA & community: No monthly association fee; Not in a gated community; PUD: No
Exterior
- Parking: Attached garage with 2 covered/garage spaces; Driveway; Garage door opener; Total of 4 parking spaces
- Security: Owned security system
- Utilities: Water: CVWD (water district); Sewer: connected and paid; Cable TV
- Home design: Single-family detached home; Traditional style; One story; Front door faces west
- Construction: Built (year per assessor); Stucco exterior; Tile roof; Slab foundation
- Exterior features: Private heated in-ground pool; In-ground heated spa (gas); Block fencing; Sprinkler system with timer; Back yard, front yard, lawn, street public, single lot; Mountain view; Security system (owned)
Interior
- Kitchen: Dishwasher; Gas cooktop; Gas oven; Gas range; Microwave oven; Exhaust fan; Refrigerator; Disposal; Water line to refrigerator
- Bedrooms: Walk-in closet
- Flooring: Carpet; Ceramic tile
- Bathrooms: Two full bathrooms; Two master baths
- Heating & cooling: Central heating (natural gas); Central air conditioning (electric)
- Interior features: Bar; Sliding doors; Unfurnished; Gas fireplace in the living room; Dining room, dining area, living room, great room/family room, entry
- Laundry & utility: 220V location in laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $519k.
Deal economics
- At list price, monthly cash flow is $-290 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $468k (9.9% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $380k (26.8% below list).
- Recommended offer: $380k (26.8% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 66/100 on livability (#344 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing B+; Watch: employment D+, schools F, amenities D-.
- 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.
- Market conditions: Rents rising (+3.2%/yr); 525 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% 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 $3,798/mo this rent would consume 62% of the median local household income ($74k/yr) (locally 1682% 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 $4k of loan paydown is wiped out by about $16k 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 53 days — a 3% lower offer ($503k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 12y ago; this cycle's ask is 4% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
- Current owner paid $240k; list at $519k implies a 116% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→19/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 53 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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
- 0.73% ✗
- Cap rate
- 5.62%
- Cash-on-cash
- -2.39%
- DSCR
- 0.89
- GRM
- 11.4
CMA / ARV
- ARV (median comp)
- $598,923
- List price
- $519,000
- Delta
- -13.34%
- 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 |
|---|---|---|---|---|---|---|---|
| 68790 Minerva Rd | 0.20mi | 3/2.0 | 2,216 (+6%) | 4mo | $535,000 | $241 | 78 |
| 68880 Lozano Ct | 0.07mi | 4/3.0 (+1) | 2,302 (+10%) | 0mo | $715,000 | $311 | 72 |
| 68726 Risueno Rd | 0.36mi | 4/4.0 (+1) | 2,155 (+3%) | 2mo | $675,000 | $313 | 64 |
| 68385 Tortuga Rd | 0.55mi | 4/3.0 (+1) | 2,148 (+2%) | 2mo | $625,000 | $291 | 60 |
| 30275 Avenida Alvera | 0.69mi | 4/2.0 (+1) | 2,090 (-0%) | 3mo | $710,000 | $340 | 60 |
| 68375 Espada Rd | 0.57mi | 4/2.0 (+1) | 2,232 (+6%) | 0mo | $620,000 | $278 | 58 |
| 68947 Risueno Rd | 0.36mi | 4/3.0 (+1) | 2,371 (+13%) | 1mo | $660,000 | $278 | 51 |
| 68420 Durango | 0.58mi | 3/2.5 | 1,864 (-11%) | 2mo | $495,000 | $266 | 50 |
| 68450 Durango Rd | 0.55mi | 3/2.0 | 2,391 (+14%) | 3mo | $665,000 | $278 | 49 |
| 68320 Durango Rd | 0.70mi | 3/2.0 | 1,894 (-10%) | 3mo | $555,000 | $293 | 48 |
| 68290 Hermosillo | 0.66mi | 3/3.0 | 1,875 (-11%) | 3mo | $565,000 | $301 | 45 |
| 69596 Anza | 0.68mi | 4/3.0 (+1) | 2,277 (+8%) | 3mo | $445,000 | $195 | 43 |
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 · 3.22% rent growth · sell at horizon
- IRR
- -20.1%
- Equity multiple
- 0.30×
- Total profit
- $-101,839
- Equity at exit
- $77,385
- IRR
- -12.7%
- Equity multiple
- 0.25×
- Total profit
- $-109,479
- Equity at exit
- $44,874
Cash invested: $145,320 (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 92234
- Home prices YoY
- -27.7%
- Rents YoY
- 3.2%
- Active inventory
- 525
- Price-to-rent
- 11.4×
Monthly cashflow live
- Estimated rent
- $3,798 high interval (Pro) →
- Mortgage (P&I)
- −$2,722
- Tax from tax record
- −$353 /mo · $4,231/yr
- Insurance
- −$216
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$798
- Net cashflow
- $-290
Break-even live
Sensitivity live
| Price | -10% $4 | -5% $-143 | +0% $-290 | +5% $-437 | +10% $-584 |
|---|---|---|---|---|---|
| Rent | -10% $-590 | -5% $-440 | +0% $-290 | +5% $-140 | +10% $10 |
| Rate | -1.0pp $-28 | -0.5pp $-158 | base $-290 | +0.5pp $-424 | +1.0pp $-561 |
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
- $129,750
- Closing costs
- $15,570
- 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 |
|---|---|---|---|---|---|---|---|---|
| 68900 Lozano Ct Cathedral City, CA | 4.0 | 3.0 | 2216 | $3,000 | $1.35 | 44d | 1 | 0.04mi |
| 68920 Concepcion Rd Cathedral City, CA | 4.0 | 4.0 | 2350 | $4,500 | $1.91 | 24d | 1 | 0.13mi |
| 68725 Tachevah Dr Cathedral City, CA | 3.0 | 3.0 | 1822 | $4,500 | $2.47 | 44d | 1 | 0.19mi |
| 68640 Tortuga Rd Cathedral City, CA | 3.0 | 2.5 | 2034 | $3,200 | $1.57 | 44d | 1 | 0.32mi |
| 68845 Durango Rd Cathedral City, CA | 3.0 | 2.5 | 1626 | $3,375 | $2.08 | 44d | 1 | 0.42mi |
| 68645 Panorama Rd Cathedral City, CA | 4.0 | 2.5 | 2641 | $4,000 | $1.51 | 44d | 1 | 0.48mi |
| 30125 Avenida Juarez Unit 30125 Cathedral City, CA | 4.0 | 3.0 | 1735 | $2,999 | $1.73 | 15d | 1 | 0.58mi |
| 68695 Vista Chino Cathedral City, CA | 4.0 | 2.0 | 1998 | $2,999 | $1.50 | 44d | 1 | 0.59mi |
| 68412 Descanso Cir Cathedral City, CA | 3.0 | 2.0 | 1871 | $3,200 | $1.71 | 14d | 1 | 0.62mi |
| 30356 Avenida del Padre Cathedral City, CA | 3.0 | 2.0 | 1697 | $2,995 | $1.76 | 44d | 1 | 0.63mi |
| 68320 Espada Rd Cathedral City, CA | 4.0 | 3.0 | 1600 | $2,995 | $1.87 | 44d | 1 | 0.65mi |
| 68347 Descanso Cir Cathedral City, CA | 3.0 | 2.0 | 2017 | $3,700 | $1.83 | 44d | 1 | 0.70mi |
| 30375 Avenida Alvera Cathedral City, CA | 3.0 | 2.0 | 1665 | $3,500 | $2.10 | 44d | 1 | 0.71mi |
| 68245 Marina Rd Cathedral City, CA | 4.0 | 3.0 | 2354 | $3,000 | $1.27 | 22d | 1 | 0.71mi |
| 68425 Verano Rd Cathedral City, CA | 2.0 | 1.0 | 1906 | $3,800 | $1.99 | 44d | 1 | 0.72mi |
| 30595 Sierra Pl Cathedral City, CA | 4.0 | 2.0 | 2130 | $3,000 | $1.41 | 44d | 1 | 0.75mi |
| 27875 Avenida Maravilla Cathedral City, CA | 4.0 | 3.0 | 1865 | $4,650 | $2.49 | 2d | 1 | 0.78mi |
| 68125 Alva Ct Cathedral City, CA | 3.0 | 2.0 | 1544 | $3,200 | $2.07 | 44d | 1 | 0.84mi |
| 30399 Sterling Rd Cathedral City, CA | 4.0 | 2.0 | 1600 | $3,195 | $2.00 | 44d | 1 | 0.84mi |
| 68315 Modalo Rd Cathedral City, CA | 4.0 | 3.0 | 1743 | $6,500 | $3.73 | 44d | 1 | 0.89mi |
| 30925 Avenida Juarez Cathedral City, CA | 3.0 | 2.0 | 1905 | $3,600 | $1.89 | 44d | 1 | 0.94mi |
| 29500 Landau Blvd Unit B Cathedral City, CA | 3.0 | 3.0 | 1800 | $1,300 | $0.72 | 0d | 1 | 0.96mi |
| 68160 Modalo Rd Unit 68160 Cathedral City, CA | 4.0 | 3.0 | 1735 | $2,999 | $1.73 | 15d | 1 | 1.00mi |
| 29521 E Trancas Dr Cathedral City, CA | 2.0 | 3.0 | 1576 | $5,500 | $3.49 | 44d | 1 | 1.01mi |
| 29899 E Trancas Dr Cathedral City, CA | 2.0 | 2.0 | 1690 | $4,000 | $2.37 | 44d | 1 | 1.06mi |
| 68145 Vega Rd Cathedral City, CA | 4.0 | 3.0 | 1743 | $6,500 | $3.73 | 44d | 1 | 1.08mi |
| 29576 Sandy Ct Cathedral City, CA | 3.0 | 2.0 | 1503 | $5,000 | $3.33 | 44d | 1 | 1.09mi |
| 29756 Sandy Ct Cathedral City, CA | 3.0 | 3.0 | 1732 | $4,900 | $2.83 | 44d | 1 | 1.10mi |
| 67857 30th Ave Cathedral City, CA | 3.0 | 2.0 | 1523 | $3,500 | $2.30 | 15d | 1 | 1.13mi |
| 29777 Sandy Ct Cathedral City, CA | 3.0 | 3.0 | 1841 | $5,000 | $2.72 | 44d | 1 | 1.14mi |
| 67727 S Natoma Dr Cathedral City, CA | 2.0 | 3.0 | 1425 | $4,500 | $3.16 | 44d | 1 | 1.16mi |
| 29704 W Trancas Dr Cathedral City, CA | 2.0 | 2.5 | 1425 | $6,000 | $4.21 | 44d | 1 | 1.22mi |
| 31115 Whispering Palms Trl Cathedral City, CA | 3.0 | 2.0 | 1870 | $3,800 | $2.03 | 44d | 1 | 1.24mi |
| 29631 W Trancas Dr Cathedral City, CA | 2.0 | 2.5 | 1533 | $6,300 | $4.11 | 44d | 1 | 1.25mi |
| 67683 S Laguna Dr Cathedral City, CA | 2.0 | 3.0 | 1825 | $5,000 | $2.74 | 44d | 1 | 1.28mi |
| 29869 W Laguna Dr Cathedral City, CA | 2.0 | 3.0 | 1604 | $5,700 | $3.55 | 44d | 1 | 1.30mi |
| 67659 S Natoma Dr Cathedral City, CA | 2.0 | 2.5 | 1684 | $6,800 | $4.04 | 44d | 1 | 1.31mi |
| 67646 S Natoma Dr Cathedral City, CA | 2.0 | 3.0 | 1686 | $6,000 | $3.56 | 44d | 1 | 1.33mi |
| 67645 Cielo Ct Cathedral City, CA | 2.0 | 2.5 | 1604 | $6,800 | $4.24 | 44d | 1 | 1.33mi |
| 31675 Victor Rd Cathedral City, CA | 4.0 | 2.0 | 1887 | $3,500 | $1.85 | 44d | 1 | 1.35mi |
Listing history 24 events
-
2026-06-18days on market $519,000 Active 53 DOM
-
2026-06-17days on market $519,000 Active 52 DOM
-
2026-06-16days on market $519,000 Active 51 DOM
-
2026-06-15days on market $519,000 Active 50 DOM
-
2026-06-13days on market $519,000 Active 48 DOM
-
2026-06-13days on market $519,000 Active 47 DOM
-
2026-06-09days on market $519,000 Active 44 DOM
-
2026-06-08days on market $519,000 Active 43 DOM
-
2026-06-07days on market $519,000 Active 42 DOM
-
2026-06-04days on market $519,000 Active 39 DOM
-
2026-06-03days on market $519,000 Active 38 DOM
-
2026-06-02days on market $519,000 Active 37 DOM
-
2026-06-01days on market $519,000 Active 36 DOM
-
2026-05-31days on market $519,000 Active 35 DOM
-
2026-04-26$499,900 Active 990-char remark
-
2014-09-05soldstatus $240,000 Sold 734-char remark
Show marketing remark (734 chars)
HUGE price reduction!!! Charming Cathedral City home centrally located close to freeway & shopping. Spacious 2100 square feet with 3 bedrooms & 2 baths ready to move in. Sparkling pool & spa with mountain views. This welcoming home has a sunken living room overlooking the formal dining room. Kitchen has newer appliances, breakfast bar & overlooks great room. Open floor plan perfect for entertaining. Cozy fireplace & bar in living room. Bedrooms are big and spacious with big closets. Over sized master suite has slider to fabulous back yard. Master bath features dual sinks, stand up shower & large soaking tub. Enjoy the inviting pool & spa in the fabulous back yard. Pride of ownership!
-
2014-09-05soldstatus $240,000
Show marketing remark (734 chars)
HUGE price reduction!!! Charming Cathedral City home centrally located close to freeway & shopping. Spacious 2100 square feet with 3 bedrooms & 2 baths ready to move in. Sparkling pool & spa with mountain views. This welcoming home has a sunken living room overlooking the formal dining room. Kitchen has newer appliances, breakfast bar & overlooks great room. Open floor plan perfect for entertaining. Cozy fireplace & bar in living room. Bedrooms are big and spacious with big closets. Over sized master suite has slider to fabulous back yard. Master bath features dual sinks, stand up shower & large soaking tub. Enjoy the inviting pool & spa in the fabulous back yard. Pride of ownership!
-
2014-08-27historical Contingent 734-char remark
Show marketing remark (734 chars)
HUGE price reduction!!! Charming Cathedral City home centrally located close to freeway & shopping. Spacious 2100 square feet with 3 bedrooms & 2 baths ready to move in. Sparkling pool & spa with mountain views. This welcoming home has a sunken living room overlooking the formal dining room. Kitchen has newer appliances, breakfast bar & overlooks great room. Open floor plan perfect for entertaining. Cozy fireplace & bar in living room. Bedrooms are big and spacious with big closets. Over sized master suite has slider to fabulous back yard. Master bath features dual sinks, stand up shower & large soaking tub. Enjoy the inviting pool & spa in the fabulous back yard. Pride of ownership!
-
2014-08-06status Backup Offers Accepted 734-char remark
Show marketing remark (734 chars)
HUGE price reduction!!! Charming Cathedral City home centrally located close to freeway & shopping. Spacious 2100 square feet with 3 bedrooms & 2 baths ready to move in. Sparkling pool & spa with mountain views. This welcoming home has a sunken living room overlooking the formal dining room. Kitchen has newer appliances, breakfast bar & overlooks great room. Open floor plan perfect for entertaining. Cozy fireplace & bar in living room. Bedrooms are big and spacious with big closets. Over sized master suite has slider to fabulous back yard. Master bath features dual sinks, stand up shower & large soaking tub. Enjoy the inviting pool & spa in the fabulous back yard. Pride of ownership!
-
2014-07-25price $250,000 734-char remark
Show marketing remark (734 chars)
HUGE price reduction!!! Charming Cathedral City home centrally located close to freeway & shopping. Spacious 2100 square feet with 3 bedrooms & 2 baths ready to move in. Sparkling pool & spa with mountain views. This welcoming home has a sunken living room overlooking the formal dining room. Kitchen has newer appliances, breakfast bar & overlooks great room. Open floor plan perfect for entertaining. Cozy fireplace & bar in living room. Bedrooms are big and spacious with big closets. Over sized master suite has slider to fabulous back yard. Master bath features dual sinks, stand up shower & large soaking tub. Enjoy the inviting pool & spa in the fabulous back yard. Pride of ownership!
-
2014-06-12$275,000 Active 734-char remark
Show marketing remark (734 chars)
HUGE price reduction!!! Charming Cathedral City home centrally located close to freeway & shopping. Spacious 2100 square feet with 3 bedrooms & 2 baths ready to move in. Sparkling pool & spa with mountain views. This welcoming home has a sunken living room overlooking the formal dining room. Kitchen has newer appliances, breakfast bar & overlooks great room. Open floor plan perfect for entertaining. Cozy fireplace & bar in living room. Bedrooms are big and spacious with big closets. Over sized master suite has slider to fabulous back yard. Master bath features dual sinks, stand up shower & large soaking tub. Enjoy the inviting pool & spa in the fabulous back yard. Pride of ownership!
-
1988-02-16soldstatus $100,000
-
1987-12-07soldstatus $60,000
-
1986-12-31soldstatus $48,000
ⓘ 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
- $4,231 · $353/mo
- Projected year-2 tax
- $4,231 · $353/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 2/10 Low FEMA zone X · 9% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 9/10 Extreme 7 d/yr ≥113°F today · 19 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
- $45,581
- − Mortgage interest
- −$29,072
- − Property taxes
- −$4,231
- − Insurance
- −$2,595
- − Repairs & maintenance
- −$3,646
- − Management
- −$3,646
- − Depreciation
- −$15,098
- Taxable loss
- −$12,708
- Est. tax savings @ 24.0%
- +$3,050
- After-tax cash flow
- $-427/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
- 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 — Cathedral City
- Score
- 66/100
- State rank
- #344
- US rank
- #11749
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Cathedral City, CA
- County
- Riverside County · 2,287,001 people
- City population
- 52,267
- Metro
- Riverside-San Bernardino-Ontario, CA
- Population (ZIP)
- 52,267
- Household income
- $73,572
- Rent vs Own
- Severe rent burden
- 1682.0
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 0.56)
- Race & ethnicity
- Hispanic / Latino 59% White 30% Two or more races 27% Asian 6% Native American 2% Black 2%
- Hispanic origin (detail)
- Mexican 51%
- Common ancestry
- Lithuanian 2% Romanian 1% Italian 1%
- Foreign-born
- 28% · Canada, Vietnam
- Languages at home
- 48% English-only · Spanish 46% Tagalog/Filipino 3% 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
- ▼ -136.57%
- Current HPI
- 356.9845
- Rent YoY
- ▲ 3.22%
- 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
+981.2% since first listed11 events — show timeline
- 2026-05-30 Price Changed $519,000 GPSMLS
- 2026-04-26 Listed $499,900 GPSMLS
- 2014-09-05 Sold (Public Records) $240,000 Public Records
- 2014-09-05 Sold (MLS) $240,000 GPSMLS
- 2014-08-27 Contingent — GPSMLS
- 2014-08-06 Pending — GPSMLS
- 2014-07-25 Price Changed $250,000 GPSMLS
- 2014-06-12 Listed $275,000 GPSMLS
- 1988-02-16 Sold (Public Records) $100,000 Public Records
- 1987-12-07 Sold (Public Records) $60,000 Public Records
- 1986-12-31 Sold (Public Records) $48,000 Public Records
Property tax history
+3.3%/yrLatest (2025): $4,231 · -0.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…