CashFlowRE
Sign in Sign up
28648 W Natoma
C+ Composite 64.67
Why this score? — see what drove the C+ 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 +21.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +6.7/10.0
  • Rent growth +3.3/5.0
  • Livability +3.3/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,000

28648 W Natoma · Cathedral City, CA 92234
2 bd · 2.0 ba · 1,177 sqft · Condo public records · 58 Days on market
Built 1985 $186/sqft · 25% below area Est $293k · 25% under $995/mo HOA · 28% of rent

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

Listing remarks MLS

Whether you're searching for a relaxing weekend retreat, a rental income opportunity, or your forever home, this beautifully updated 2-bedroom, 2-bath condominium in Desert Princess Country Club offers the perfect blend of comfort, style, and resort living. Freshly painted and turnkey furnished, this 1,177-square-foot home features tasteful upgrades throughout, including wood flooring, stainless steel kitchen appliances, a large basin sink, and updated cabinetry. The open layout provides flexible dining options with space at the kitchen bar counter or dining table--ideal for both casual mornings and entertaining guests. Step outside and enjoy two inviting patio spaces. The front private courtyard patio offers beautiful mountain views, while the back patio captures sunshine and serene lake views--perfect for enjoying your morning coffee or evening relaxation. The HVAC system has recently been replaced, adding peace of mind and energy efficiency. Residents enjoy an impressive array of HOA amenities, including cable and internet, 24-hour gated security with roving patrol, a fitness center, tennis, pickleball, and bocce. Golf enthusiasts will appreciate exclusive discounts and preferred tee times at the community's 27-hole PGA Championship golf course. Please note: the property is on a land lease expiring in 2069. Don't miss this opportunity to own in one of the desert's most desirable resort communities--call today to schedule your private showing!

Key facts

  • Wood flooring
  • Large basin sink
  • Updated cabinetry

Tags

UPDATED CABINETRYWOOD FLOORINGLARGE BASIN SINKPRIVATE COURTYARD PATIOMOUNTAIN VIEWSRECENTLY REPLACED HVAC SYSTEM

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 condo listed at $219k.

Deal economics

  • At list price, monthly cash flow is $315 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $219k).
  • Recommended offer: $212k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 5.1% in Cathedral City — 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 (#344 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing B+; Watch: employment D+, amenities D-, cost of living 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: Rio Vista Elementary (690 students, 96% FRL); James Workman Middle (1,028 students, 99% FRL); Cathedral City High (math 25% / reading 61%, grade F, #460 of 1,170 statewide, top 40%, 1,395 students, 98% FRL) — zoned schools average 98% FRL vs 73% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.2%/yr); 529 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); 72% 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 $3,563/mo this rent would consume 58% 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 $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 58 days — a 3% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 26y 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 $115k; list at $219k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 28% of rent.
  • Climate carrying-cost: extreme-heat days projected 5→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $212,430 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.63%
Cap rate
8.02%
Cash-on-cash
6.16%
DSCR
1.27
GRM
5.1

CMA / ARV

ARV (median comp)
$292,801
List price
$219,000
Delta
-25.21%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.22% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.77×
Total profit
$-13,990
Equity at exit
$32,654
10-year hold
IRR
4.3%
Equity multiple
1.32×
Total profit
$19,572
Equity at exit
$18,935

Cash invested: $61,320 (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
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92234

Home prices YoY
-27.7%
Rents YoY
3.2%
Active inventory
529
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$3,563 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$265 /mo · $3,186/yr
Insurance
$91
HOA
$995
Vacancy / Maint / Mgmt
$748
Net cashflow
$315

Break-even live

Break-even rent $3,165
Max offer price $219,000
Occupancy floor 86%

Sensitivity live

Price -10% $439 -5% $377 +0% $315 +5% $253 +10% $191
Rent -10% $33 -5% $174 +0% $315 +5% $456 +10% $596
Rate -1.0pp $425 -0.5pp $370 base $315 +0.5pp $258 +1.0pp $200

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
$54,750
Closing costs
$6,570
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
28764 Taos Ct Cathedral City, CA 2.0 2.0 1177 $4,400 $3.74 45d 1 0.09mi
28656 Taos Ct Cathedral City, CA 2.0 2.0 1177 $2,200 $1.87 45d 1 0.10mi
28920 W Natoma Dr Cathedral City, CA 2.0 2.0 1177 $4,000 $3.40 45d 1 0.11mi
28602 Taos Ct Cathedral City, CA 2.0 2.0 1212 $4,000 $3.30 45d 1 0.12mi
28477 Taos Ct Cathedral City, CA 2.0 2.0 1212 $4,000 $3.30 45d 1 0.16mi
29017 W Natoma Dr Cathedral City, CA 2.0 2.0 1177 $2,395 $2.03 45d 1 0.16mi
28859 Desert Princess Dr Cathedral City, CA 3.0 2.0 1285 $3,700 $2.88 45d 1 0.16mi
28464 Taos Ct Cathedral City, CA 2.0 2.0 1212 $2,100 $1.73 25d 1 0.18mi
67595 Lagos Way Cathedral City, CA 3.0 3.0 1285 $3,500 $2.72 45d 1 0.18mi
28914 Desert Princess Dr Unit 702 Palm Springs, CA 2.0 2.0 1212 $4,200 $3.47 26d 1 0.19mi
28964 Desert Princess Dr Cathedral City, CA 2.0 2.0 1177 $2,700 $2.29 45d 1 0.21mi
28984 Desert Princess Dr Unit 702 Cathedral City, CA 1.0 2.0 851 $3,400 $4.00 45d 1 0.21mi
67665 Lagos Way Cathedral City, CA 3.0 2.0 1285 $4,500 $3.50 45d 1 0.21mi
29170 W Laguna Dr Cathedral City, CA 2.0 3.0 1425 $6,000 $4.21 45d 1 0.22mi
67552 N Natoma Dr Cathedral City, CA 2.0 2.0 1177 $4,200 $3.57 45d 1 0.22mi
29118 Desert Princess Dr Unit 702 Cathedral City, CA 2.0 2.0 1212 $4,200 $3.47 45d 1 0.26mi
67463 Toltec Ct Cathedral City, CA 1.0 2.0 851 $3,500 $4.11 45d 1 0.26mi
67444 Toltec Ct Cathedral City, CA 2.0 2.0 1212 $3,000 $2.48 4d 1 0.30mi
28827 Isleta Ct Cathedral City, CA 3.0 2.0 1285 $4,500 $3.50 45d 1 0.31mi
67240 S Chimayo Dr Unit 702 Cathedral City, CA 1.0 2.0 851 $2,200 $2.59 45d 1 0.33mi
67232 S Chimayo Dr Cathedral City, CA 3.0 2.0 1285 $4,500 $3.50 45d 1 0.33mi
67328 Cumbres Ct Unit 702 Cathedral City, CA 1.0 2.0 851 $3,400 $4.00 45d 1 0.35mi
67320 Cumbres Ct Cathedral City, CA 2.0 2.0 1212 $4,200 $3.47 45d 1 0.36mi
67553 N Portales Dr Cathedral City, CA 2.0 2.0 1212 $4,200 $3.47 45d 1 0.36mi
67553 N Portales Dr Unit 288 Cathedral City, CA 2.0 2.0 1212 $4,200 $3.47 26d 1 0.36mi
28868 Isleta Ct Cathedral City, CA 2.0 2.0 1285 $4,900 $3.81 45d 1 0.36mi
28868 Isleta Ct Unit 702 Cathedral City, CA 2.0 2.0 1285 $4,900 $3.81 26d 1 0.36mi
67261 Cumbres Ct Cathedral City, CA 2.0 2.0 984 $4,000 $4.07 45d 1 0.37mi
67727 S Natoma Dr Cathedral City, CA 2.0 3.0 1425 $4,500 $3.16 45d 1 0.41mi
67242 Cumbres Ct Cathedral City, CA 3.0 2.0 1285 $4,500 $3.50 26d 1 0.41mi
67330 W Chimayo Dr Cathedral City, CA 2.0 2.0 1177 $3,300 $2.80 45d 1 0.42mi
28763 E Portales Dr Cathedral City, CA 2.0 2.0 984 $4,200 $4.27 9d 1 0.43mi
67263 N Chimayo Dr Cathedral City, CA 2.0 2.0 1177 $4,200 $3.57 16d 1 0.45mi
67821 N Portales Dr Cathedral City, CA 2.0 2.0 1177 $4,000 $3.40 45d 1 0.46mi
67821 N Portales Dr Unit 251 Cathedral City, CA 2.0 2.0 1177 $4,000 $3.40 26d 1 0.46mi
29199 E Portales Dr Unit 702 Cathedral City, CA 2.0 2.0 1177 $4,200 $3.57 45d 1 0.46mi
67847 N Portales Dr Unit 288 Cathedral City, CA 2.0 2.0 1212 $4,200 $3.47 45d 1 0.47mi
29704 W Trancas Dr Cathedral City, CA 2.0 2.5 1425 $6,000 $4.21 45d 1 0.51mi
28260 Landau Blvd Unit B Cathedral City, CA 3.0 2.0 1354 $2,475 $1.83 0d 1 0.55mi
67765 Ovante Rd Cathedral City, CA 3.0 2.0 1446 $2,699 $1.87 15d 1 0.62mi

HOA detail condo

Monthly dues
$995 · $11,940/yr
Likely covers
internetcablegymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-17
    status $219,000 Pending 58 DOM
  2. 2026-06-17
    days on market $219,000 Active Under Contract 58 DOM
  3. 2026-06-16
    days on market $219,000 Active Under Contract 57 DOM
  4. 2026-06-15
    days on market $219,000 Active Under Contract 56 DOM
  5. 2026-06-13
    days on market $219,000 Active Under Contract 54 DOM
  6. 2026-06-13
    days on market $219,000 Active Under Contract 53 DOM
  7. 2026-06-09
    days on market $219,000 Active Under Contract 50 DOM
  8. 2026-06-08
    days on market $219,000 Active Under Contract 49 DOM
  9. 2026-06-07
    days on market $219,000 Active Under Contract 48 DOM
  10. 2026-06-04
    days on market $219,000 Active Under Contract 45 DOM
  11. 2026-06-03
    days on market $219,000 Active Under Contract 44 DOM
  12. 2026-06-02
    days on market $219,000 Active Under Contract 43 DOM
  13. 2026-06-02
    status $219,000 Active Under Contract 42 DOM
  14. 2026-06-01
    days on market $219,000 Active 42 DOM
  15. 2026-05-31
    days on market $219,000 Active 41 DOM
  16. 2026-05-12
    status Active 1469-char remark
    Show marketing remark (1469 chars)

    Whether you're searching for a relaxing weekend retreat, a rental income opportunity, or your forever home, this beautifully updated 2-bedroom, 2-bath condominium in Desert Princess Country Club offers the perfect blend of comfort, style, and resort living. Freshly painted and turnkey furnished, this 1,177-square-foot home features tasteful upgrades throughout, including wood flooring, stainless steel kitchen appliances, a large basin sink, and updated cabinetry. The open layout provides flexible dining options with space at the kitchen bar counter or dining table--ideal for both casual mornings and entertaining guests. Step outside and enjoy two inviting patio spaces. The front private courtyard patio offers beautiful mountain views, while the back patio captures sunshine and serene lake views--perfect for enjoying your morning coffee or evening relaxation. The HVAC system has recently been replaced, adding peace of mind and energy efficiency. Residents enjoy an impressive array of HOA amenities, including cable and internet, 24-hour gated security with roving patrol, a fitness center, tennis, pickleball, and bocce. Golf enthusiasts will appreciate exclusive discounts and preferred tee times at the community's 27-hole PGA Championship golf course. Please note: the property is on a land lease expiring in 2069. Don't miss this opportunity to own in one of the desert's most desirable resort communities--call today to schedule your private showing!

  17. 2026-03-20
    status Pending 1469-char remark
    Show marketing remark (1469 chars)

    Whether you're searching for a relaxing weekend retreat, a rental income opportunity, or your forever home, this beautifully updated 2-bedroom, 2-bath condominium in Desert Princess Country Club offers the perfect blend of comfort, style, and resort living. Freshly painted and turnkey furnished, this 1,177-square-foot home features tasteful upgrades throughout, including wood flooring, stainless steel kitchen appliances, a large basin sink, and updated cabinetry. The open layout provides flexible dining options with space at the kitchen bar counter or dining table--ideal for both casual mornings and entertaining guests. Step outside and enjoy two inviting patio spaces. The front private courtyard patio offers beautiful mountain views, while the back patio captures sunshine and serene lake views--perfect for enjoying your morning coffee or evening relaxation. The HVAC system has recently been replaced, adding peace of mind and energy efficiency. Residents enjoy an impressive array of HOA amenities, including cable and internet, 24-hour gated security with roving patrol, a fitness center, tennis, pickleball, and bocce. Golf enthusiasts will appreciate exclusive discounts and preferred tee times at the community's 27-hole PGA Championship golf course. Please note: the property is on a land lease expiring in 2069. Don't miss this opportunity to own in one of the desert's most desirable resort communities--call today to schedule your private showing!

  18. 2026-03-02
    historical Active Under Contract 1469-char remark
    Show marketing remark (1469 chars)

    Whether you're searching for a relaxing weekend retreat, a rental income opportunity, or your forever home, this beautifully updated 2-bedroom, 2-bath condominium in Desert Princess Country Club offers the perfect blend of comfort, style, and resort living. Freshly painted and turnkey furnished, this 1,177-square-foot home features tasteful upgrades throughout, including wood flooring, stainless steel kitchen appliances, a large basin sink, and updated cabinetry. The open layout provides flexible dining options with space at the kitchen bar counter or dining table--ideal for both casual mornings and entertaining guests. Step outside and enjoy two inviting patio spaces. The front private courtyard patio offers beautiful mountain views, while the back patio captures sunshine and serene lake views--perfect for enjoying your morning coffee or evening relaxation. The HVAC system has recently been replaced, adding peace of mind and energy efficiency. Residents enjoy an impressive array of HOA amenities, including cable and internet, 24-hour gated security with roving patrol, a fitness center, tennis, pickleball, and bocce. Golf enthusiasts will appreciate exclusive discounts and preferred tee times at the community's 27-hole PGA Championship golf course. Please note: the property is on a land lease expiring in 2069. Don't miss this opportunity to own in one of the desert's most desirable resort communities--call today to schedule your private showing!

  19. 2026-02-27
    status Active 1469-char remark
    Show marketing remark (1469 chars)

    Whether you're searching for a relaxing weekend retreat, a rental income opportunity, or your forever home, this beautifully updated 2-bedroom, 2-bath condominium in Desert Princess Country Club offers the perfect blend of comfort, style, and resort living. Freshly painted and turnkey furnished, this 1,177-square-foot home features tasteful upgrades throughout, including wood flooring, stainless steel kitchen appliances, a large basin sink, and updated cabinetry. The open layout provides flexible dining options with space at the kitchen bar counter or dining table--ideal for both casual mornings and entertaining guests. Step outside and enjoy two inviting patio spaces. The front private courtyard patio offers beautiful mountain views, while the back patio captures sunshine and serene lake views--perfect for enjoying your morning coffee or evening relaxation. The HVAC system has recently been replaced, adding peace of mind and energy efficiency. Residents enjoy an impressive array of HOA amenities, including cable and internet, 24-hour gated security with roving patrol, a fitness center, tennis, pickleball, and bocce. Golf enthusiasts will appreciate exclusive discounts and preferred tee times at the community's 27-hole PGA Championship golf course. Please note: the property is on a land lease expiring in 2069. Don't miss this opportunity to own in one of the desert's most desirable resort communities--call today to schedule your private showing!

  20. 2026-02-25
    listed $219,000 Active 1469-char remark
    Show marketing remark (1469 chars)

    Whether you're searching for a relaxing weekend retreat, a rental income opportunity, or your forever home, this beautifully updated 2-bedroom, 2-bath condominium in Desert Princess Country Club offers the perfect blend of comfort, style, and resort living. Freshly painted and turnkey furnished, this 1,177-square-foot home features tasteful upgrades throughout, including wood flooring, stainless steel kitchen appliances, a large basin sink, and updated cabinetry. The open layout provides flexible dining options with space at the kitchen bar counter or dining table--ideal for both casual mornings and entertaining guests. Step outside and enjoy two inviting patio spaces. The front private courtyard patio offers beautiful mountain views, while the back patio captures sunshine and serene lake views--perfect for enjoying your morning coffee or evening relaxation. The HVAC system has recently been replaced, adding peace of mind and energy efficiency. Residents enjoy an impressive array of HOA amenities, including cable and internet, 24-hour gated security with roving patrol, a fitness center, tennis, pickleball, and bocce. Golf enthusiasts will appreciate exclusive discounts and preferred tee times at the community's 27-hole PGA Championship golf course. Please note: the property is on a land lease expiring in 2069. Don't miss this opportunity to own in one of the desert's most desirable resort communities--call today to schedule your private showing!

  21. 2025-08-28
    soldstatus $115,000
  22. 2020-03-25
    status Pending 1178-char remark
    Show marketing remark (1178 chars)

    NEW PRICE! Must see this 2 bedroom ~ 2 bath condominium. This corner unit location is the perfect vacation getaway or primary residence! You can sit on your back patio and watch the golfers go by. Great sun and shade on the patio perfect for entertaining! Kitchen offers granite counter tops, large granite breakfast bar, refaced cabinets and updated stainless appliances. Some furnishings available per inventory list. . Air Conditioning, Water Heater and appliances installed in 2018. Close to pool & spa. This unit has a Indian Land lease that has been extended to 2069. Priced to sell. Single car garage. This unit checks all the boxes! Desert Princess has an affordable 27-hole PGA Championship golf course, rated among the best in the valley by Golf Digest. Desert Princess is a guard gated community located just minutes to Palm Springs to enjoy all the restaurants, shopping, casinos, an international airport, the Tramway, Art Museum, Theaters, and the Street Fair. Desert Princess Community offers 33-swimming pools & Spas, 10-tennis courts, a state-of-the-art fitness center and a very active social country club. Call Erin today for your private showing!

  23. 2020-03-25
    soldstatus $195,000 Closed 1178-char remark
    Show marketing remark (1178 chars)

    NEW PRICE! Must see this 2 bedroom ~ 2 bath condominium. This corner unit location is the perfect vacation getaway or primary residence! You can sit on your back patio and watch the golfers go by. Great sun and shade on the patio perfect for entertaining! Kitchen offers granite counter tops, large granite breakfast bar, refaced cabinets and updated stainless appliances. Some furnishings available per inventory list. . Air Conditioning, Water Heater and appliances installed in 2018. Close to pool & spa. This unit has a Indian Land lease that has been extended to 2069. Priced to sell. Single car garage. This unit checks all the boxes! Desert Princess has an affordable 27-hole PGA Championship golf course, rated among the best in the valley by Golf Digest. Desert Princess is a guard gated community located just minutes to Palm Springs to enjoy all the restaurants, shopping, casinos, an international airport, the Tramway, Art Museum, Theaters, and the Street Fair. Desert Princess Community offers 33-swimming pools & Spas, 10-tennis courts, a state-of-the-art fitness center and a very active social country club. Call Erin today for your private showing!

  24. 2020-03-25
    soldstatus $195,000
    Show marketing remark (1178 chars)

    NEW PRICE! Must see this 2 bedroom ~ 2 bath condominium. This corner unit location is the perfect vacation getaway or primary residence! You can sit on your back patio and watch the golfers go by. Great sun and shade on the patio perfect for entertaining! Kitchen offers granite counter tops, large granite breakfast bar, refaced cabinets and updated stainless appliances. Some furnishings available per inventory list. . Air Conditioning, Water Heater and appliances installed in 2018. Close to pool & spa. This unit has a Indian Land lease that has been extended to 2069. Priced to sell. Single car garage. This unit checks all the boxes! Desert Princess has an affordable 27-hole PGA Championship golf course, rated among the best in the valley by Golf Digest. Desert Princess is a guard gated community located just minutes to Palm Springs to enjoy all the restaurants, shopping, casinos, an international airport, the Tramway, Art Museum, Theaters, and the Street Fair. Desert Princess Community offers 33-swimming pools & Spas, 10-tennis courts, a state-of-the-art fitness center and a very active social country club. Call Erin today for your private showing!

  25. 2020-02-07
    historical Active Under Contract 1178-char remark
    Show marketing remark (1178 chars)

    NEW PRICE! Must see this 2 bedroom ~ 2 bath condominium. This corner unit location is the perfect vacation getaway or primary residence! You can sit on your back patio and watch the golfers go by. Great sun and shade on the patio perfect for entertaining! Kitchen offers granite counter tops, large granite breakfast bar, refaced cabinets and updated stainless appliances. Some furnishings available per inventory list. . Air Conditioning, Water Heater and appliances installed in 2018. Close to pool & spa. This unit has a Indian Land lease that has been extended to 2069. Priced to sell. Single car garage. This unit checks all the boxes! Desert Princess has an affordable 27-hole PGA Championship golf course, rated among the best in the valley by Golf Digest. Desert Princess is a guard gated community located just minutes to Palm Springs to enjoy all the restaurants, shopping, casinos, an international airport, the Tramway, Art Museum, Theaters, and the Street Fair. Desert Princess Community offers 33-swimming pools & Spas, 10-tennis courts, a state-of-the-art fitness center and a very active social country club. Call Erin today for your private showing!

  26. 2020-02-04
    price $199,900 1178-char remark
    Show marketing remark (1178 chars)

    NEW PRICE! Must see this 2 bedroom ~ 2 bath condominium. This corner unit location is the perfect vacation getaway or primary residence! You can sit on your back patio and watch the golfers go by. Great sun and shade on the patio perfect for entertaining! Kitchen offers granite counter tops, large granite breakfast bar, refaced cabinets and updated stainless appliances. Some furnishings available per inventory list. . Air Conditioning, Water Heater and appliances installed in 2018. Close to pool & spa. This unit has a Indian Land lease that has been extended to 2069. Priced to sell. Single car garage. This unit checks all the boxes! Desert Princess has an affordable 27-hole PGA Championship golf course, rated among the best in the valley by Golf Digest. Desert Princess is a guard gated community located just minutes to Palm Springs to enjoy all the restaurants, shopping, casinos, an international airport, the Tramway, Art Museum, Theaters, and the Street Fair. Desert Princess Community offers 33-swimming pools & Spas, 10-tennis courts, a state-of-the-art fitness center and a very active social country club. Call Erin today for your private showing!

  27. 2020-01-17
    price $220,000 1178-char remark
    Show marketing remark (1178 chars)

    NEW PRICE! Must see this 2 bedroom ~ 2 bath condominium. This corner unit location is the perfect vacation getaway or primary residence! You can sit on your back patio and watch the golfers go by. Great sun and shade on the patio perfect for entertaining! Kitchen offers granite counter tops, large granite breakfast bar, refaced cabinets and updated stainless appliances. Some furnishings available per inventory list. . Air Conditioning, Water Heater and appliances installed in 2018. Close to pool & spa. This unit has a Indian Land lease that has been extended to 2069. Priced to sell. Single car garage. This unit checks all the boxes! Desert Princess has an affordable 27-hole PGA Championship golf course, rated among the best in the valley by Golf Digest. Desert Princess is a guard gated community located just minutes to Palm Springs to enjoy all the restaurants, shopping, casinos, an international airport, the Tramway, Art Museum, Theaters, and the Street Fair. Desert Princess Community offers 33-swimming pools & Spas, 10-tennis courts, a state-of-the-art fitness center and a very active social country club. Call Erin today for your private showing!

  28. 2019-12-30
    price $230,000 1178-char remark
    Show marketing remark (1178 chars)

    NEW PRICE! Must see this 2 bedroom ~ 2 bath condominium. This corner unit location is the perfect vacation getaway or primary residence! You can sit on your back patio and watch the golfers go by. Great sun and shade on the patio perfect for entertaining! Kitchen offers granite counter tops, large granite breakfast bar, refaced cabinets and updated stainless appliances. Some furnishings available per inventory list. . Air Conditioning, Water Heater and appliances installed in 2018. Close to pool & spa. This unit has a Indian Land lease that has been extended to 2069. Priced to sell. Single car garage. This unit checks all the boxes! Desert Princess has an affordable 27-hole PGA Championship golf course, rated among the best in the valley by Golf Digest. Desert Princess is a guard gated community located just minutes to Palm Springs to enjoy all the restaurants, shopping, casinos, an international airport, the Tramway, Art Museum, Theaters, and the Street Fair. Desert Princess Community offers 33-swimming pools & Spas, 10-tennis courts, a state-of-the-art fitness center and a very active social country club. Call Erin today for your private showing!

  29. 2019-12-12
    listed $240,000 Active 1178-char remark
    Show marketing remark (1178 chars)

    NEW PRICE! Must see this 2 bedroom ~ 2 bath condominium. This corner unit location is the perfect vacation getaway or primary residence! You can sit on your back patio and watch the golfers go by. Great sun and shade on the patio perfect for entertaining! Kitchen offers granite counter tops, large granite breakfast bar, refaced cabinets and updated stainless appliances. Some furnishings available per inventory list. . Air Conditioning, Water Heater and appliances installed in 2018. Close to pool & spa. This unit has a Indian Land lease that has been extended to 2069. Priced to sell. Single car garage. This unit checks all the boxes! Desert Princess has an affordable 27-hole PGA Championship golf course, rated among the best in the valley by Golf Digest. Desert Princess is a guard gated community located just minutes to Palm Springs to enjoy all the restaurants, shopping, casinos, an international airport, the Tramway, Art Museum, Theaters, and the Street Fair. Desert Princess Community offers 33-swimming pools & Spas, 10-tennis courts, a state-of-the-art fitness center and a very active social country club. Call Erin today for your private showing!

  30. 2018-05-15
    soldstatus $140,000 Sold
  31. 2018-05-14
    soldstatus $140,000
  32. 2018-04-21
    status Pending
  33. 2018-04-02
    historical Contingent
  34. 2017-11-01
    listed $152,000 Active
  35. 2017-04-07
    historical
  36. 2017-03-15
    price $149,000
  37. 2017-01-20
    listed $154,000 Active
  38. 2017-01-19
    historical
  39. 2016-11-18
    listed $154,000 Active
  40. 2016-05-13
    historical
  41. 2015-11-26
    listed $158,000 Active
  42. 2006-09-05
    historical
  43. 2006-03-04
    listed $235,000
  44. 2005-09-26
    historical
  45. 2005-08-12
    listed
  46. 2003-08-28
    historical
  47. 2003-05-13
    listed $117,000
  48. 2002-12-12
    historical
  49. 2002-11-14
    historical
  50. 2002-11-14
    listed $89,000

ⓘ 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
$3,186 · $265/mo
Projected year-2 tax
$3,186 · $265/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 5 d/yr ≥112°F today · 12 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
$42,759
− Mortgage interest
−$12,267
− Property taxes
−$3,186
− Insurance
−$1,095
− Repairs & maintenance
−$3,421
− Management
−$3,421
− HOA
−$11,940
− Depreciation
−$6,371
Taxable income
$1,058
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$254
After-tax cash flow
$3,523/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

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

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
33.5% rent · 66.5% 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

Price history

+99.1% since first listed
38 events — show timeline
  • 2026-05-12 Relisted GPSMLS
  • 2026-03-20 Pending GPSMLS
  • 2026-03-02 Contingent GPSMLS
  • 2026-02-27 Relisted GPSMLS
  • 2026-02-25 Listed $219,000 GPSMLS
  • 2025-08-28 Sold (Public Records) $115,000 Public Records
  • 2020-03-25 Pending GPSMLS
  • 2020-03-25 Sold (Public Records) $195,000 Public Records
  • 2020-03-25 Sold (MLS) $195,000 GPSMLS
  • 2020-02-07 Contingent GPSMLS
  • 2020-02-04 Price Changed $199,900 GPSMLS
  • 2020-01-17 Price Changed $220,000 GPSMLS
  • 2019-12-30 Price Changed $230,000 GPSMLS
  • 2019-12-12 Listed $240,000 GPSMLS
  • 2018-05-15 Sold (MLS) $140,000 GPSMLS
  • 2018-05-14 Sold (Public Records) $140,000 Public Records
  • 2018-04-21 Pending GPSMLS
  • 2018-04-02 Contingent GPSMLS
  • 2017-11-01 Listed $152,000 GPSMLS
  • 2017-04-07 Listing Removed GPSMLS
  • 2017-03-15 Price Changed $149,000 GPSMLS
  • 2017-01-20 Listed $154,000 GPSMLS
  • 2017-01-19 Listing Removed GPSMLS
  • 2016-11-18 Listed $154,000 GPSMLS
  • 2016-05-13 Listing Removed GPSMLS
  • 2015-11-26 Listed $158,000 GPSMLS
  • 2006-09-05 Listing Removed GPSMLS
  • 2006-03-04 Listed $235,000 GPSMLS
  • 2005-09-26 Delisted PALM
  • 2005-08-12 Listed PALM
  • 2003-08-28 Listing Removed GPSMLS
  • 2003-05-13 Listed $117,000 GPSMLS
  • 2002-12-12 Listing Removed GPSMLS
  • 2002-11-14 Listed $89,000 GPSMLS
  • 2002-11-14 Listing Removed GPSMLS
  • 2001-04-19 Listed $89,900 GPSMLS
  • 2001-04-03 Listing Removed GPSMLS
  • 2000-11-01 Listed $110,000 GPSMLS

Property tax history

+3.5%/yr

Latest (2025): $3,186 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…