CashFlowRE
Sign in Sign up
1679 Sunflower Ct N
D Composite 40.69
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 +13.0/15.0
  • Cash flow +9.6/30.0
  • 1% rule +4.3/10.0
  • Livability +3.3/5.0
  • DSCR +2.7/10.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$270,000

1679 Sunflower Ct N · Palm Springs, CA 92262
2 bd · 1.0 ba · 837 sqft · Condo public records · 146 Days on market
Built 1983 $323/sqft · 12% below area Est $308k · 12% under $500/mo HOA · 20% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautifully appointed 2-bedroom, 1-bath condominium offers 837 square feet of thoughtfully designed living space within the gated community of Sunrise Palms. Surrounded by lush landscaping, residents enjoy access to eight sparkling satellite pools and spas, tennis and pickleball courts, and a spacious central park, all within a highly dog-friendly setting. Ideally located just minutes from downtown Palm Springs, this residence presents a perfect blend of comfort, lifestyle, and convenience—an exceptional opportunity to enjoy resort-style living in one of Palm Springs' most desirable communities.

Key facts

  • $500 HOA
  • Garage
  • Community pool

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/1.0-bath condo listed at $270k.

Deal economics

  • At list price, monthly cash flow is $-185 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $237k (12.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $252k (6.7% below list).
  • Recommended offer: $237k (12.1% below list) — sets the bar for cash-flow.
  • Cap rate 5.5% vs local median 2.7% in Palm 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 66/100 on livability (#348 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+; Watch: schools C-, crime F, 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.
  • Market conditions: Rents flat; 647 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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).
  • This rent runs 42% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 146 days — a 12% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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 $97k; list at $270k implies a 178% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $237,309 (12.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Crime grade is F 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.93%
Cap rate
5.47%
Cash-on-cash
-2.94%
DSCR
0.87
GRM
8.9

CMA / ARV

ARV (median comp)
$307,781
List price
$270,000
Delta
-12.28%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.46% rent growth · sell at horizon

5-year hold
IRR
-24.5%
Equity multiple
0.19×
Total profit
$-61,587
Equity at exit
$40,258
10-year hold
IRR
-31.9%
Equity multiple
-0.22×
Total profit
$-92,360
Equity at exit
$23,345

Cash invested: $75,600 (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 92262

Rents YoY
0.5%
Active inventory
647
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,518 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$146 /mo · $1,753/yr
Insurance
$112
HOA
$500
Vacancy / Maint / Mgmt
$529
Net cashflow
$-185

Break-even live

Break-even rent $2,753
Max offer price $237,309
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$67,500
Closing costs
$8,100
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1426 Sunflower Cir N Palm Springs, CA 2.0 1.0 837 $2,750 $3.29 43d 1 0.19mi
1421 Sunflower Cir N Palm Springs, CA 2.0 1.0 837 $3,000 $3.58 43d 1 0.20mi
1181 Sunflower Ln Palm Springs, CA 2.0 2.0 1068 $3,000 $2.81 43d 1 0.35mi
2522 N Whitewater Club Dr Unit C Palm Springs, CA 2.0 2.0 1101 $4,320 $3.92 43d 1 0.85mi
1889 N Cerritos Rd Apt 7 Palm Springs, CA 2.0 1.0 600 $1,650 $2.75 24d 1 0.90mi
1889 N Cerritos Rd Palm Springs, CA 2.0 1.0 600 $1,700 $2.83 43d 1 0.90mi
2636 N Indian Canyon Dr Palm Springs, CA 2.0 2.0 810 $1,812 $2.24 43d 1 1.01mi
850 E Vista Chino Palm Springs, CA 2.0 2.0 850 $1,995 $2.35 43d 1 1.11mi
2023 N Via Miraleste Palm Springs, CA 1.0 1.0 651 $1,950 $3.00 5d 1 1.12mi
1995 N Via Miraleste #1112 Palm Springs, CA 2.0 2.0 1034 $5,500 $5.32 12d 1 1.14mi
266 E Via Escuela Unit A Palm Springs, CA 3.0 1.5 1116 $2,450 $2.20 12d 1 1.14mi
3775 El Dorado Blvd Apt 3 Palm Springs, CA 2.0 1.0 830 $1,950 $2.35 43d 1 1.16mi
3775 El Dorado Blvd Unit 4 Palm Springs, CA 2.0 1.0 830 $2,000 $2.41 7d 1 1.16mi
1925 N Via Miraleste #1412 Palm Springs, CA 2.0 2.0 1036 $4,999 $4.83 43d 1 1.17mi
1925 N Via Miraleste #1412 Palm Springs, CA 2.0 2.0 1036 $4,999 $4.83 14d 1 1.17mi
1407 N Sunrise Way #29 Palm Springs, CA 2.0 2.0 1100 $2,750 $2.50 43d 1 1.18mi
800 E Cottonwood Rd #2 Palm Springs, CA 2.0 1.5 816 $3,600 $4.41 43d 1 1.19mi
1407 N Sunrise Way Palm Springs, CA 1.0–2.0 1.0–2.0 935 $2,750 $2.94 7d 2 1.19mi
1751 E Sandalwood Dr Palm Springs, CA 2.0 2.0 1050 $2,600 $2.48 24d 1 1.20mi
807 E Cottonwood Rd Unit 11 Palm Springs, CA 1.0 1.0 800 $1,475 $1.84 43d 1 1.21mi
1411 N Sunrise Way Palm Springs, CA 2.0 2.0 1067 $1,899 $1.78 43d 1 1.22mi
685 East Vista Chino Unit C Palm Springs, CA 1.0 1.0 600 $1,595 $2.66 43d 1 1.23mi
685 East Vista Chino Unit 9 Palm Springs, CA 1.0 1.0 600 $1,595 $2.66 21d 1 1.23mi
685 East Vista Chino Unit 1 Palm Springs, CA 3.0 2.0 1000 $2,295 $2.29 24d 1 1.23mi
685 East Vista Chino Unit 10 Palm Springs, CA 2.0 1.0 900 $1,995 $2.22 24d 1 1.23mi
343 W Tramview Rd Unit 2 Palm Springs, CA 2.0 1.0 700 $1,600 $2.29 3d 1 1.33mi
401 E Vista Chino #1 Palm Springs, CA 2.0 2.0 1095 $2,250 $2.05 5d 1 1.36mi
420 N Villa Ct #100 Palm Springs, CA 1.0 1.0 589 $1,800 $3.06 43d 1 1.36mi
2074 N Mira Vista Way Palm Springs, CA 2.0 1.5 1088 $1,999 $1.84 43d 1 1.43mi
510 N Villa Ct Palm Springs, CA 1.0 1.0 589 $2,500 $4.24 2d 2 1.44mi
510 N Villa Ct Palm Springs, CA 1.0 1.0 589 $2,250 $3.82 43d 4 1.44mi
783 N Indian Canyon Dr Palm Springs, CA 2.0 1.0 631 $1,895 $3.00 7d 2 1.45mi
392 E Stevens Rd Palm Springs, CA 1.0–2.0 1.0–2.0 822 $2,225 $2.71 3d 5 1.47mi

HOA detail condo

Monthly dues
$500 · $6,000/yr
Likely covers
landscapingpoolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 32 events

  1. 2026-06-18
    days on market $270,000 Active 146 DOM
  2. 2026-06-17
    days on market $270,000 Active 145 DOM
  3. 2026-06-16
    days on market $270,000 Active 144 DOM
  4. 2026-06-15
    days on market $270,000 Active 143 DOM
  5. 2026-06-13
    days on market $270,000 Active 141 DOM
  6. 2026-06-13
    days on market $270,000 Active 140 DOM
  7. 2026-06-09
    days on market $270,000 Active 137 DOM
  8. 2026-06-08
    days on market $270,000 Active 136 DOM
  9. 2026-06-07
    days on market $270,000 Active 135 DOM
  10. 2026-06-04
    days on market $270,000 Active 132 DOM
  11. 2026-06-03
    days on market $270,000 Active 131 DOM
  12. 2026-06-02
    days on market $270,000 Active 130 DOM
  13. 2026-06-01
    days on market $270,000 Active 129 DOM
  14. 2026-05-31
    days on market $270,000 Active 128 DOM
  15. 2026-03-06
    price $270,000 613-char remark
    Show marketing remark (613 chars)

    This beautifully appointed 2-bedroom, 1-bath condominium offers 837 square feet of thoughtfully designed living space within the gated community of Sunrise Palms. Surrounded by lush landscaping, residents enjoy access to eight sparkling satellite pools and spas, tennis and pickleball courts, and a spacious central park, all within a highly dog-friendly setting. Ideally located just minutes from downtown Palm Springs, this residence presents a perfect blend of comfort, lifestyle, and convenience—an exceptional opportunity to enjoy resort-style living in one of Palm Springs' most desirable communities.

  16. 2026-01-23
    listed $275,000 Active 613-char remark
    Show marketing remark (613 chars)

    This beautifully appointed 2-bedroom, 1-bath condominium offers 837 square feet of thoughtfully designed living space within the gated community of Sunrise Palms. Surrounded by lush landscaping, residents enjoy access to eight sparkling satellite pools and spas, tennis and pickleball courts, and a spacious central park, all within a highly dog-friendly setting. Ideally located just minutes from downtown Palm Springs, this residence presents a perfect blend of comfort, lifestyle, and convenience—an exceptional opportunity to enjoy resort-style living in one of Palm Springs' most desirable communities.

  17. 2026-01-20
    historical $275,000 613-char remark
    Show marketing remark (613 chars)

    This beautifully appointed 2-bedroom, 1-bath condominium offers 837 square feet of thoughtfully designed living space within the gated community of Sunrise Palms. Surrounded by lush landscaping, residents enjoy access to eight sparkling satellite pools and spas, tennis and pickleball courts, and a spacious central park, all within a highly dog-friendly setting. Ideally located just minutes from downtown Palm Springs, this residence presents a perfect blend of comfort, lifestyle, and convenience—an exceptional opportunity to enjoy resort-style living in one of Palm Springs' most desirable communities.

  18. 2025-10-25
    historical
  19. 2025-06-06
    price $295,000
  20. 2025-04-25
    listed $305,000 Active
  21. 2025-04-20
    historical
  22. 2009-05-29
    soldstatus $97,000
  23. 2009-04-29
    historical
  24. 2009-03-24
    price $109,900
  25. 2009-03-05
    price $115,000
  26. 2008-11-25
    listed $125,000
  27. 2008-07-05
    historical
  28. 2008-04-03
    price $167,900
  29. 2008-02-11
    price $171,900
  30. 2007-09-06
    price $175,000
  31. 2007-04-10
    price $219,000
  32. 2007-03-22
    listed $225,000

ⓘ 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
$1,753 · $146/mo
Projected year-2 tax
$2,052 · $171/mo
Expected delta
+$299/yr (+$25/mo · 17.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥112°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 11 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
$30,219
− Mortgage interest
−$15,124
− Property taxes
−$1,753
− Insurance
−$1,350
− Repairs & maintenance
−$2,418
− Management
−$2,418
− HOA
−$6,000
− Depreciation
−$7,855
Taxable loss
−$6,698
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,607
After-tax cash flow
$-613/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 — Palm Springs

Score
66/100
State rank
#348
US rank
#11850

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Springs, CA
County
Riverside County · 2,287,001 people
City population
46,786
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
26,887
Household income
$71,672
Rent vs Own
35.7% rent · 64.3% own
Severe rent burden
1866.0

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 0.58)
Race & ethnicity
White 58% Hispanic / Latino 27% Two or more races 13% Black 9% Asian 3%
Hispanic origin (detail)
Mexican 24%
Common ancestry
Lithuanian 3% Slovak 3% Italian 2%
Foreign-born
17% · Canada, China
Languages at home
75% English-only · Spanish 19% French/Haitian/Cajun 1% German/W. Germanic 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
▼ -1082.67%
Current HPI
434.0524
Rent YoY
▲ 0.46%
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

+20.0% since first listed
18 events — show timeline
  • 2026-03-06 Price Changed $270,000 GPSMLS
  • 2026-01-23 Listed $275,000 GPSMLS
  • 2026-01-20 Coming Soon $275,000 GPSMLS
  • 2025-10-25 Listing Removed GPSMLS
  • 2025-06-06 Price Changed $295,000 GPSMLS
  • 2025-04-25 Listed $305,000 GPSMLS
  • 2025-04-20 Coming Soon GPSMLS
  • 2009-05-29 Sold (Public Records) $97,000 Public Records
  • 2009-04-29 Listing Removed GPSMLS
  • 2009-03-24 Price Changed $109,900 GPSMLS
  • 2009-03-05 Price Changed $115,000 GPSMLS
  • 2008-11-25 Listed $125,000 GPSMLS
  • 2008-07-05 Listing Removed GPSMLS
  • 2008-04-03 Price Changed $167,900 GPSMLS
  • 2008-02-11 Price Changed $171,900 GPSMLS
  • 2007-09-06 Price Changed $175,000 GPSMLS
  • 2007-04-10 Price Changed $219,000 GPSMLS
  • 2007-03-22 Listed $225,000 GPSMLS

Property tax history

+2.0%/yr

Latest (2025): $1,753 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…