CashFlowRE
Sign in Sign up
64055 Enchanted Rd
D+ Composite 49.57
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 +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.1/10.0
  • Rent growth +3.4/5.0
  • Schools +2.7/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$228,000

64055 Enchanted Rd · Desert Hot Springs, CA 92240
2 bd · 2.0 ba · 1,280 sqft · Manufactured public records · 135 Days on market
Built 1972 0.27 ac lot $178/sqft · 131% above area

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

Listing remarks MLS

Welcome to this fully upgraded manufactured home where you own the land , NO HOA fees and NO SPACE rent. This beautifully updated 2-bedroom, 2-bathroom home features a functional layout with modern finishes throughout, making it truly move-in ready. Set on a huge lot, the property offers ample space for outdoor living, entertaining, or future expansion. Located minutes from downtown Palm Springs, you'll enjoy easy access to shopping, dining, and entertainment, along with quick freeway access for convenient commuting. An added bonus: private financing is available, making this an excellent opportunity for buyers seeking flexible purchase options. Whether you're looking for a primary residence, or investment property, this home delivers freedom, space, and location — a rare opportunity

Key facts

  • Quick freeway access
  • Huge lot
  • Fully upgraded

Tags

FULLY UPGRADEDHUGE LOTOUTDOOR LIVINGEASY ACCESS TO SHOPPINGQUICK FREEWAY ACCESS

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 $228k.

Deal economics

  • At list price, monthly cash flow is $299 ($4k/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 $206k (9.5% below list).
  • Recommended offer: $201k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 3.9% in Desert Hot 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 49/100 on livability (#1,149 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing B+; Watch: crime D+, amenities F, commute 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: Two Bunch Palms Elementary (711 students, 97% FRL); Painted Hills Middle (741 students, 98% FRL); Desert Hot Springs High (math 27% / reading 52%, grade F, #532 of 1,170 statewide, top 48%, 1,742 students, 98% FRL) — zoned schools average 98% FRL vs 73% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.7%/yr); 521 active listings in the ZIP; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • At $2,064/mo this rent would consume 46% of the median local household income ($54k/yr) (locally 2095% 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 $2k of loan paydown is wiped out by about $7k 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 135 days — a 12% lower offer ($201k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.
  • Current owner paid $92k; list at $228k implies a 148% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $200,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 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 1972 — 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 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?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.91%
Cap rate
7.87%
Cash-on-cash
5.62%
DSCR
1.25
GRM
9.2

CMA / ARV

ARV (median comp)
$98,658
List price
$228,000
Delta
131.10%
Verdict
OVERPRICED
Comps
9 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.66% rent growth · sell at horizon

5-year hold
IRR
-7.0%
Equity multiple
0.74×
Total profit
$-16,628
Equity at exit
$33,996
10-year hold
IRR
3.2%
Equity multiple
1.24×
Total profit
$15,315
Equity at exit
$19,713

Cash invested: $63,840 (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 92240

Home prices YoY
-19.6%
Rents YoY
3.7%
Active inventory
521
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,064 medium interval (Pro) →
Mortgage (P&I)
$1,196
Tax from tax record
$41 /mo · $490/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$433
Net cashflow
$299

Break-even live

Break-even rent $1,685
Max offer price $228,000
Occupancy floor 80%

Sensitivity live

Price -10% $428 -5% $364 +0% $299 +5% $235 +10% $-102
Rent -10% $136 -5% $218 +0% $299 +5% $381 +10% $462
Rate -1.0pp $414 -0.5pp $357 base $299 +0.5pp $240 +1.0pp $180

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
$57,000
Closing costs
$6,840
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.

Listing history 21 events

  1. 2026-06-21
    days on market $228,000 Active 135 DOM
  2. 2026-06-18
    days on market $228,000 Active 132 DOM
  3. 2026-06-17
    days on market $228,000 Active 131 DOM
  4. 2026-06-16
    days on market $228,000 Active 130 DOM
  5. 2026-06-15
    days on market $228,000 Active 129 DOM
  6. 2026-06-13
    days on market $228,000 Active 127 DOM
  7. 2026-06-13
    days on market $228,000 Active 126 DOM
  8. 2026-06-09
    days on market $228,000 Active 123 DOM
  9. 2026-06-08
    days on market $228,000 Active 122 DOM
  10. 2026-06-07
    days on market $228,000 Active 121 DOM
  11. 2026-06-04
    days on market $228,000 Active 118 DOM
  12. 2026-06-03
    days on market $228,000 Active 117 DOM
  13. 2026-06-02
    days on market $228,000 Active 116 DOM
  14. 2026-06-01
    days on market $228,000 Active 115 DOM
  15. 2026-05-31
    days on market $228,000 Active 114 DOM
  16. 2026-04-17
    price $228,000 801-char remark
    Show marketing remark (801 chars)

    Welcome to this fully upgraded manufactured home where you own the land , NO HOA fees and NO SPACE rent. This beautifully updated 2-bedroom, 2-bathroom home features a functional layout with modern finishes throughout, making it truly move-in ready. Set on a huge lot, the property offers ample space for outdoor living, entertaining, or future expansion. Located minutes from downtown Palm Springs, you'll enjoy easy access to shopping, dining, and entertainment, along with quick freeway access for convenient commuting. An added bonus: private financing is available, making this an excellent opportunity for buyers seeking flexible purchase options. Whether you're looking for a primary residence, or investment property, this home delivers freedom, space, and location — a rare opportunity

  17. 2026-02-01
    listed $238,000 Active 801-char remark
    Show marketing remark (801 chars)

    Welcome to this fully upgraded manufactured home where you own the land , NO HOA fees and NO SPACE rent. This beautifully updated 2-bedroom, 2-bathroom home features a functional layout with modern finishes throughout, making it truly move-in ready. Set on a huge lot, the property offers ample space for outdoor living, entertaining, or future expansion. Located minutes from downtown Palm Springs, you'll enjoy easy access to shopping, dining, and entertainment, along with quick freeway access for convenient commuting. An added bonus: private financing is available, making this an excellent opportunity for buyers seeking flexible purchase options. Whether you're looking for a primary residence, or investment property, this home delivers freedom, space, and location — a rare opportunity

  18. 2023-03-03
    soldstatus $92,000 Closed 258-char remark
    Show marketing remark (258 chars)

    Amazing opportunity for either a first time home buyer , or investor looking to make some extra cash. The property needs some TLC, it is being sold as is . Located close to Palm Springs area plus super easy access to the freeway . Call to book your showing !

  19. 2023-03-03
    soldstatus $92,000
    Show marketing remark (258 chars)

    Amazing opportunity for either a first time home buyer , or investor looking to make some extra cash. The property needs some TLC, it is being sold as is . Located close to Palm Springs area plus super easy access to the freeway . Call to book your showing !

  20. 2023-01-21
    status Pending 258-char remark
    Show marketing remark (258 chars)

    Amazing opportunity for either a first time home buyer , or investor looking to make some extra cash. The property needs some TLC, it is being sold as is . Located close to Palm Springs area plus super easy access to the freeway . Call to book your showing !

  21. 2023-01-09
    listed $65,000 Active 258-char remark
    Show marketing remark (258 chars)

    Amazing opportunity for either a first time home buyer , or investor looking to make some extra cash. The property needs some TLC, it is being sold as is . Located close to Palm Springs area plus super easy access to the freeway . Call to book your showing !

ⓘ 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
$490 · $41/mo
Projected year-2 tax
$1,733 · $144/mo
Expected delta
+$1,243/yr (+$104/mo · 253.5%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 10 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
$24,771
− Mortgage interest
−$12,772
− Property taxes
−$490
− Insurance
−$1,140
− Repairs & maintenance
−$1,982
− Management
−$1,982
− Depreciation
−$6,633
Taxable loss
−$227
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$55
After-tax cash flow
$3,645/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 — Desert Hot Springs

Score
49/100
State rank
#1149
US rank
#25774

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Riverside County · 2,287,001 people
City population
41,615
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
41,615
Household income
$54,023
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
2095.0

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 Hispanic (64%)
Race & ethnicity
Hispanic / Latino 64% Two or more races 27% White 23% Black 7% Native American 2% Asian 2%
Hispanic origin (detail)
Mexican 53%
Common ancestry
Lithuanian 1% Romanian 1% Italian 1%
Foreign-born
27% · Canada, Vietnam
Languages at home
47% English-only · Spanish 50% Russian/Polish/Slavic 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
▼ -102.10%
Current HPI
418.4691
Rent YoY
▲ 3.66%
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

+250.8% since first listed
6 events — show timeline
  • 2026-04-17 Price Changed $228,000 GPSMLS
  • 2026-02-01 Listed $238,000 GPSMLS
  • 2023-03-03 Sold (Public Records) $92,000 Public Records
  • 2023-03-03 Sold (MLS) $92,000 GPSMLS
  • 2023-01-21 Pending GPSMLS
  • 2023-01-09 Listed $65,000 GPSMLS

Property tax history

+8.2%/yr

Latest (2025): $490 · -15.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…