CashFlowRE
Sign in Sign up
73450 Country Club Dr #124
B+ Composite 76.73
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.8/10.0
  • Rent growth +2.9/5.0
  • Livability +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,500

73450 Country Club Dr #124 · Palm Desert, CA 92260
2 bd · 2.0 ba · 1,731 sqft · Manufactured public records · 29 Days on market
Built 1983 Est $358k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This Triple wide home with vaulted ceilings sits on the golf course with beautiful lake and mountain views from the kitchen/dining room and large patio. Across from the clubhouse, where you can dine, play pool, tennis, pickle ball, or go for a swim and a soak. The roof was just replaced this year, the home was leveled, electric was updated and the AC coil replaced. Newer front load Wi-Fi controlled washer and dryer included in the sale. Suncrest homes sit level with the ground for easy access, come enjoy the desert lifestyle in this 55 and better playground centrally located for easy access to Palm Springs, Casinos and music festivals.

Key facts

  • Fountain views
  • Vaulted ceiling
  • Natural light

Tags

NINE HOLE GOLF COURSEFOUNTAIN VIEWSMOUNTAIN VIEWSVAULTED CEILINGNATURAL LIGHTFIREPLACE

Property features AI

Finance

  • Other: 360 units in community; Home remains with property
  • Financial info: Land lease (manager approval required); annual land lease amount $13,200; Park name: Suncrest
  • HOA & community: Onsite property management; Clubhouse; Billiard room; Pool and spa; Golf; Pickleball; Association pet rules

Exterior

  • Parking: Attached carport in tandem configuration; Two covered parking spaces
  • Security: Gated community
  • Home design: Residential mobile home; Single-story
  • Construction: Manufactured in 1983 (Prestige Deluxe, model 7932); Mobile home dimensions 53 x 34
  • Exterior features: Community pool; Has view of golf course

Interior

  • Kitchen: Dishwasher; Microwave; Range/Oven
  • Flooring: Vinyl floors
  • Bathrooms: Two full bathrooms; One 3/4 bathroom
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Furnished; Gas fireplace in living room; Cable; Ceiling fan
  • Laundry & utility: Laundry area; Washer; Dryer

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 $190k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $190k).
  • Recommended offer: $187k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.8% vs local median 3.5% in Palm Desert — 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 51/100 on livability (#1,050 in CA) — a working-class tenant base; expect higher turnover. Strengths: schools A-, employment B+, housing B; Watch: crime D, amenities F, commute F.
  • Desert Sands Unified (suburban): math 31% / reading 56% proficiency, ranked #199 of 517 in CA (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.6%/yr); 545 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% 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 $3,585/mo this rent would consume 61% of the median local household income ($70k/yr) (locally 1734% 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 $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $53k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 23y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 5→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $186,657 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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?
  4. 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.
  5. 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.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.89%
Cap rate
16.83%
Cash-on-cash
37.65%
DSCR
2.68
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$358,317
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
73450 Country Club Dr Unit Sp. 91 0.00mi 2/2.0 1,788 (+3%) 0mo $255,000 $143 94
73450 Country Club Dr #87 0.00mi 3/2.0 (+1) 1,636 (-6%) 1mo $222,500 $136 85
73297 Highland Springs Dr #2 0.34mi 2/2.0 1,800 (+4%) 0mo $275,000 $153 77
73045 Buck Springs Dr 0.40mi 2/2.0 1,680 (-3%) 2mo $468,000 $279 75
38235 Poppet Canyon Dr 0.50mi 2/2.0 1,680 (-3%) 0mo $355,000 $211 71
73330 Desert Greens Dr N 0.67mi 2/2.0 1,740 (+0%) 1mo $229,080 $132 67
39800 Desert Greens Dr E 0.72mi 2/2.0 1,760 (+2%) 1mo $365,000 $207 62
38668 Fawn Springs Dr 0.40mi 3/2.5 (+1) 1,600 (-8%) 0mo $410,000 $256 61
38251 Desert Greens Dr E 0.72mi 2/2.0 1,780 (+3%) 1mo $253,000 $142 61
73701 Half Way Dr 0.49mi 2/2.5 1,890 (+9%) 2mo $400,000 $212 58
73651 Adobe Dr 0.43mi 2/2.0 1,488 (-14%) 1mo $199,000 $134 56
39759 Manzanita Dr 0.64mi 3/2.0 (+1) 1,940 (+12%) 1mo $449,900 $232 44

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 · 1.6% rent growth · sell at horizon

5-year hold
IRR
32.1%
Equity multiple
2.32×
Total profit
$70,302
Equity at exit
$28,255
10-year hold
IRR
38.4%
Equity multiple
4.35×
Total profit
$177,734
Equity at exit
$16,384

Cash invested: $53,060 (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 92260

Rents YoY
1.6%
Active inventory
545
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$3,585 high interval (Pro) →
Mortgage (P&I)
$994
Tax from tax record
$95 /mo · $1,139/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$753
Net cashflow
$1,665

Break-even live

Break-even rent $1,478
Max offer price $189,500
Occupancy floor 49%

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
$47,375
Closing costs
$5,685
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
73450 Country Club Dr #120 Palm Desert, CA 2.0 2.0 1856 $2,995 $1.61 11d 1 0.03mi
4162 Via Mattina Palm Desert, CA 2.0 2.0 1867 $2,950 $1.58 12d 1 0.17mi
3253 Via Giorna Palm Desert, CA 2.0 2.0 1961 $4,500 $2.29 24d 1 0.22mi
248 Strada Fortuna Palm Desert, CA 2.0 2.0 1400 $2,500 $1.79 43d 1 0.26mi
170 Via Tramonto Palm Desert, CA 3.0 2.0 1910 $3,900 $2.04 10d 1 0.29mi
170 Via Tramonto Palm Desert, CA 3.0 2.0 1910 $4,000 $2.09 43d 1 0.29mi
73075 Buck Springs Dr Palm Desert, CA 2.0 2.0 1440 $1,950 $1.35 43d 1 0.36mi
38520 Poppet Canyon Dr Palm Desert, CA 2.0 2.0 1392 $3,700 $2.66 43d 1 0.41mi
40064 Silktree Ct Palm Desert, CA 3.0 2.0 1712 $3,200 $1.87 24d 1 0.45mi
73639 Cabazon Peak Dr Palm Desert, CA 2.0 2.0 1717 $2,400 $1.40 43d 1 0.46mi
40255 Sagewood Dr Palm Desert, CA 3.0 2.0 1712 $3,300 $1.93 18d 1 0.56mi
38250 Azalea Dr Palm Desert, CA 2.0 2.0 1806 $5,500 $3.05 43d 1 0.56mi
73843 Line Canyon Ln Palm Desert, CA 2.0 2.0 1570 $2,100 $1.34 11d 1 0.57mi
2701 Via Calderia Palm Desert, CA 2.0 2.0 1559 $2,850 $1.83 24d 1 0.59mi
40605 Ventana Ct Palm Desert, CA 3.0 2.5 2093 $4,500 $2.15 18d 1 0.62mi
40556 Clover Ln Palm Desert, CA 3.0 2.5 1880 $4,200 $2.23 43d 1 0.66mi
1803 Via San Martino Palm Desert, CA 2.0 2.0 1559 $3,900 $2.50 43d 1 0.67mi
40560 Glenwood Ln Palm Desert, CA 3.0 3.0 2052 $6,500 $3.17 43d 1 0.67mi
41517 Armanac Ct Palm Desert, CA 3.0 2.0 1537 $3,400 $2.21 2d 1 0.71mi
73983 Munn Cir Palm Desert, CA 3.0 2.0 2064 $3,400 $1.65 43d 1 0.75mi
73750 Calle Bisque Palm Desert, CA 3.0 2.0 1537 $6,500 $4.23 43d 1 0.78mi
40445 Portola Ave Palm Desert, CA 1.0–2.0 1.0–2.0 975 $3,215 $3.30 5d 15 0.85mi
217 Las Lomas Palm Desert, CA 2.0 2.0 1656 $6,300 $3.80 43d 1 0.88mi
142 Lake Shore Dr Rancho Mirage, CA 3.0 3.0 1888 $4,850 $2.57 43d 1 0.88mi
205 Las Lomas Palm Desert, CA 2.0 2.0 1457 $6,000 $4.12 43d 1 0.88mi
255 San Remo St Palm Desert, CA 2.0 2.0 1656 $6,600 $3.99 43d 1 0.88mi
72460 Rodeo Way Rancho Mirage, CA 2.0 2.0 1851 $2,500 $1.35 4d 1 0.89mi
177 Las Lomas Palm Desert, CA 2.0 2.0 1800 $7,500 $4.17 43d 1 0.89mi
72385 Beverly Way Rancho Mirage, CA 2.0 2.0 1851 $2,500 $1.35 18d 1 0.92mi
8 Las Cruces Ln Palm Desert, CA 2.0 2.0 1705 $5,000 $2.93 43d 1 0.92mi
323 San Remo St Palm Desert, CA 2.0 2.0 1556 $8,500 $5.46 43d 1 0.94mi
1701 Retreat Cir Palm Desert, CA 3.0 2.5 2034 $5,300 $2.61 43d 1 0.95mi
264 Avenida del Sol Palm Desert, CA 2.0 2.0 1800 $6,000 $3.33 43d 1 0.95mi
37677 Emerson Dr Palm Desert, CA 3.0 2.0 1896 $3,600 $1.90 43d 1 0.97mi
214 La Paz Way Palm Desert, CA 2.0 1.5 1670 $6,700 $4.01 43d 1 0.97mi
336 Villena Way Palm Desert, CA 2.0 2.0 1303 $5,500 $4.22 43d 1 0.97mi
191 Winterhaven Cir Palm Desert, CA 2.0 1.5 1250 $2,800 $2.24 43d 1 0.97mi
144 Las Lomas Palm Desert, CA 2.0 2.0 1584 $6,000 $3.79 24d 1 0.97mi
166 Wimbledon Ct Palm Desert, CA 2.0 2.0 1250 $3,200 $2.56 43d 1 0.98mi
311 Villena Way Palm Desert, CA 2.0 2.0 1653 $7,000 $4.23 24d 1 1.00mi

Listing history 39 events

  1. 2026-06-18
    days on market $189,500 Active 29 DOM
  2. 2026-06-17
    days on market $189,500 Active 28 DOM
  3. 2026-06-16
    days on market $189,500 Active 27 DOM
  4. 2026-06-15
    days on market $189,500 Active 26 DOM
  5. 2026-06-13
    days on market $189,500 Active 24 DOM
  6. 2026-06-09
    days on market $189,500 Active 20 DOM
  7. 2026-06-08
    days on market $189,500 Active 19 DOM
  8. 2026-06-07
    days on market $189,500 Active 18 DOM
  9. 2026-06-04
    days on market $189,500 Active 15 DOM
  10. 2026-06-03
    days on market $189,500 Active 14 DOM
  11. 2026-06-02
    days on market $189,500 Active 13 DOM
  12. 2026-06-01
    days on market $189,500 Active 12 DOM
  13. 2026-05-31
    days on market $189,500 Active 11 DOM
  14. 2026-05-20
    listed $189,500 Active
  15. 2021-12-30
    soldstatus $220,000 Closed 643-char remark
    Show marketing remark (643 chars)

    This Triple wide home with vaulted ceilings sits on the golf course with beautiful lake and mountain views from the kitchen/dining room and large patio. Across from the clubhouse, where you can dine, play pool, tennis, pickle ball, or go for a swim and a soak. The roof was just replaced this year, the home was leveled, electric was updated and the AC coil replaced. Newer front load Wi-Fi controlled washer and dryer included in the sale. Suncrest homes sit level with the ground for easy access, come enjoy the desert lifestyle in this 55 and better playground centrally located for easy access to Palm Springs, Casinos and music festivals.

  16. 2021-12-28
    status Pending 643-char remark
    Show marketing remark (643 chars)

    This Triple wide home with vaulted ceilings sits on the golf course with beautiful lake and mountain views from the kitchen/dining room and large patio. Across from the clubhouse, where you can dine, play pool, tennis, pickle ball, or go for a swim and a soak. The roof was just replaced this year, the home was leveled, electric was updated and the AC coil replaced. Newer front load Wi-Fi controlled washer and dryer included in the sale. Suncrest homes sit level with the ground for easy access, come enjoy the desert lifestyle in this 55 and better playground centrally located for easy access to Palm Springs, Casinos and music festivals.

  17. 2021-12-01
    historical Active Under Contract 643-char remark
    Show marketing remark (643 chars)

    This Triple wide home with vaulted ceilings sits on the golf course with beautiful lake and mountain views from the kitchen/dining room and large patio. Across from the clubhouse, where you can dine, play pool, tennis, pickle ball, or go for a swim and a soak. The roof was just replaced this year, the home was leveled, electric was updated and the AC coil replaced. Newer front load Wi-Fi controlled washer and dryer included in the sale. Suncrest homes sit level with the ground for easy access, come enjoy the desert lifestyle in this 55 and better playground centrally located for easy access to Palm Springs, Casinos and music festivals.

  18. 2021-11-25
    listed $229,900 Active 643-char remark
    Show marketing remark (643 chars)

    This Triple wide home with vaulted ceilings sits on the golf course with beautiful lake and mountain views from the kitchen/dining room and large patio. Across from the clubhouse, where you can dine, play pool, tennis, pickle ball, or go for a swim and a soak. The roof was just replaced this year, the home was leveled, electric was updated and the AC coil replaced. Newer front load Wi-Fi controlled washer and dryer included in the sale. Suncrest homes sit level with the ground for easy access, come enjoy the desert lifestyle in this 55 and better playground centrally located for easy access to Palm Springs, Casinos and music festivals.

  19. 2020-10-08
    historical 748-char remark
    Show marketing remark (748 chars)

    This beautiful triple wide home sits on the golf course and overlooks a small lake. It has a gourmet kitchen, dining room, large great room with a beautiful gas fireplace, it has a wet bar area that can be use for an office or just to be socializing! in addition it has a large laundry room that can be use for an office as well as a laundry room, selling price includes a washer and dryer between the laundry room and the great room seller has installed sliding antique doors. Home has two large bedrooms and two walking closets, plus two full baths. Come take a look at this beautiful home sitting on the golf course with a spacious patio! Home offers many other amenities, COME TAKE A LOOK! Home can be seen on short notice, open daily. .. .. ..

  20. 2020-10-08
    status Pending 748-char remark
    Show marketing remark (748 chars)

    This beautiful triple wide home sits on the golf course and overlooks a small lake. It has a gourmet kitchen, dining room, large great room with a beautiful gas fireplace, it has a wet bar area that can be use for an office or just to be socializing! in addition it has a large laundry room that can be use for an office as well as a laundry room, selling price includes a washer and dryer between the laundry room and the great room seller has installed sliding antique doors. Home has two large bedrooms and two walking closets, plus two full baths. Come take a look at this beautiful home sitting on the golf course with a spacious patio! Home offers many other amenities, COME TAKE A LOOK! Home can be seen on short notice, open daily. .. .. ..

  21. 2020-10-08
    soldstatus $155,000 Closed 748-char remark
    Show marketing remark (748 chars)

    This beautiful triple wide home sits on the golf course and overlooks a small lake. It has a gourmet kitchen, dining room, large great room with a beautiful gas fireplace, it has a wet bar area that can be use for an office or just to be socializing! in addition it has a large laundry room that can be use for an office as well as a laundry room, selling price includes a washer and dryer between the laundry room and the great room seller has installed sliding antique doors. Home has two large bedrooms and two walking closets, plus two full baths. Come take a look at this beautiful home sitting on the golf course with a spacious patio! Home offers many other amenities, COME TAKE A LOOK! Home can be seen on short notice, open daily. .. .. ..

  22. 2020-10-08
    status Active 748-char remark
    Show marketing remark (748 chars)

    This beautiful triple wide home sits on the golf course and overlooks a small lake. It has a gourmet kitchen, dining room, large great room with a beautiful gas fireplace, it has a wet bar area that can be use for an office or just to be socializing! in addition it has a large laundry room that can be use for an office as well as a laundry room, selling price includes a washer and dryer between the laundry room and the great room seller has installed sliding antique doors. Home has two large bedrooms and two walking closets, plus two full baths. Come take a look at this beautiful home sitting on the golf course with a spacious patio! Home offers many other amenities, COME TAKE A LOOK! Home can be seen on short notice, open daily. .. .. ..

  23. 2020-09-29
    historical Active Under Contract 748-char remark
    Show marketing remark (748 chars)

    This beautiful triple wide home sits on the golf course and overlooks a small lake. It has a gourmet kitchen, dining room, large great room with a beautiful gas fireplace, it has a wet bar area that can be use for an office or just to be socializing! in addition it has a large laundry room that can be use for an office as well as a laundry room, selling price includes a washer and dryer between the laundry room and the great room seller has installed sliding antique doors. Home has two large bedrooms and two walking closets, plus two full baths. Come take a look at this beautiful home sitting on the golf course with a spacious patio! Home offers many other amenities, COME TAKE A LOOK! Home can be seen on short notice, open daily. .. .. ..

  24. 2020-09-14
    price $165,000 748-char remark
    Show marketing remark (748 chars)

    This beautiful triple wide home sits on the golf course and overlooks a small lake. It has a gourmet kitchen, dining room, large great room with a beautiful gas fireplace, it has a wet bar area that can be use for an office or just to be socializing! in addition it has a large laundry room that can be use for an office as well as a laundry room, selling price includes a washer and dryer between the laundry room and the great room seller has installed sliding antique doors. Home has two large bedrooms and two walking closets, plus two full baths. Come take a look at this beautiful home sitting on the golf course with a spacious patio! Home offers many other amenities, COME TAKE A LOOK! Home can be seen on short notice, open daily. .. .. ..

  25. 2020-08-17
    listed $169,000 Active 748-char remark
    Show marketing remark (748 chars)

    This beautiful triple wide home sits on the golf course and overlooks a small lake. It has a gourmet kitchen, dining room, large great room with a beautiful gas fireplace, it has a wet bar area that can be use for an office or just to be socializing! in addition it has a large laundry room that can be use for an office as well as a laundry room, selling price includes a washer and dryer between the laundry room and the great room seller has installed sliding antique doors. Home has two large bedrooms and two walking closets, plus two full baths. Come take a look at this beautiful home sitting on the golf course with a spacious patio! Home offers many other amenities, COME TAKE A LOOK! Home can be seen on short notice, open daily. .. .. ..

  26. 2020-08-06
    historical
  27. 2020-06-20
    price $165,000
  28. 2020-06-14
    historical
  29. 2020-06-14
    listed $166,500 Active
  30. 2020-06-04
    price $165,000
  31. 2020-04-27
    price $169,000
  32. 2020-04-10
    historical
  33. 2020-01-01
    historical
  34. 2019-09-25
    price $189,000
  35. 2019-09-19
    listed $169,000 Active
  36. 2019-09-19
    listed $175,000 Active
  37. 2019-09-19
    listed $179,000 Active
  38. 2003-10-12
    historical
  39. 2003-09-17
    listed $99,500

ⓘ 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
$1,139 · $95/mo
Projected year-2 tax
$1,440 · $120/mo
Expected delta
+$302/yr (+$25/mo · 26.5%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 5 d/yr ≥114°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$43,022
− Mortgage interest
−$10,615
− Property taxes
−$1,139
− Insurance
−$948
− Repairs & maintenance
−$3,442
− Management
−$3,442
− Depreciation
−$5,513
Taxable income
$17,924
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,302
After-tax cash flow
$15,674/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Desert Sands Unified
NCES district ID
0611110
Math proficiency
31% ▼ -4.00%
Reading proficiency
56% ▲ 7.00%
Median HH income
$54,957
Composite
37.77/100
National rank
#4346
State rank
#199 of 517 in CA

Livability — Palm Desert

Score
51/100
State rank
#1050
US rank
#25164

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Desert, CA
County
Riverside County · 2,287,001 people
City population
58,615
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
30,523
Household income
$70,091
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1734.0

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 White (61%)
Race & ethnicity
White 61% Hispanic / Latino 31% Two or more races 20% Asian 4% Black 2%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Italian 4% Lithuanian 3% Slovak 2%
Foreign-born
18% · Canada, South Korea, Vietnam
Languages at home
73% English-only · Spanish 22% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -364.94%
Current HPI
294.9425
Rent YoY
▲ 1.60%
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

+90.5% since first listed
26 events — show timeline
  • 2026-05-20 Listed $189,500 TheMLS
  • 2021-12-30 Sold (MLS) $220,000 GPSMLS
  • 2021-12-28 Pending GPSMLS
  • 2021-12-01 Contingent GPSMLS
  • 2021-11-25 Listed $229,900 GPSMLS
  • 2020-10-08 Listing Removed GPSMLS
  • 2020-10-08 Pending GPSMLS
  • 2020-10-08 Sold (MLS) $155,000 GPSMLS
  • 2020-10-08 Relisted GPSMLS
  • 2020-09-29 Contingent GPSMLS
  • 2020-09-14 Price Changed $165,000 GPSMLS
  • 2020-08-17 Listed $169,000 GPSMLS
  • 2020-08-06 Listing Removed GPSMLS
  • 2020-06-20 Price Changed $165,000 GPSMLS
  • 2020-06-14 Listing Removed GPSMLS
  • 2020-06-14 Listed $166,500 GPSMLS
  • 2020-06-04 Price Changed $165,000 GPSMLS
  • 2020-04-27 Price Changed $169,000 GPSMLS
  • 2020-04-10 Listing Removed GPSMLS
  • 2020-01-01 Listing Removed GPSMLS
  • 2019-09-25 Price Changed $189,000 GPSMLS
  • 2019-09-19 Listed $179,000 GPSMLS
  • 2019-09-19 Listed $175,000 GPSMLS
  • 2019-09-19 Listed $169,000 GPSMLS
  • 2003-10-12 Listing Removed GPSMLS
  • 2003-09-17 Listed $99,500 GPSMLS

Property tax history

-0.6%/yr

Latest (2025): $1,139 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…