73450 Country Clb #90 · Palm Desert, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 9/10 · Severe
- Hot days now (above 114°F)
- 5 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +9.7/15.0
- Condition / age +4.0/5.0
- Schools +3.8/10.0
- Rent growth +2.9/5.0
- Livability +2.6/5.0
- Appreciation +0.0/10.0
$229,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Your desert escape awaits at Suncrest Country Club. This beautifully updated two-bedroom, two-bath home blends comfort and style with a remodeled kitchen and baths, plus major upgrades including a new roof, new A/C, dual-pane windows, new flooring, and fresh landscaping. Meticulously cared for and truly move-in ready for this season! Suncrest Country Club offers an active desert lifestyle with multiple pools and spas, scenic walking paths, and a welcoming community atmosphere. Residents enjoy golf, tennis, pickle-ball, and a full calendar of social activities. The clubhouse features a restaurant and bar with entertainment and festive holiday events. Centrally located in Palm Desert, Suncrest is close to local restaurants, shopping, theaters, and farmer's markets. El Paseo is just minutes away, along with grocery stores, upscale dining, and shopping. Golfers will appreciate the regulation nine-hole course with active men's and ladies' play days. This vibrant community offers the perfect blend of recreation, relaxation, and connection--all in a prime Palm Desert location. Don't miss the opportunity to own your own slice of desert paradise. Schedule your private tour today!
Key facts
- Dual-pane windows
- Remodeled kitchen
- New flooring
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath manufactured listed at $229k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $1k ($15k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $229k).
- Recommended offer: $208k (9.0% below list) — sets the bar for market timing.
- Cap rate 12.6% 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); 68% 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 $3,534/mo this rent would consume 60% 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 $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.
- At projected returns (-3.0% appreciation + 1.6% rent growth), your $64k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 115 days — a 9% lower offer ($208k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 6y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $82k; list at $229k implies a 179% gain — meaningful room to come down on a strong offer.
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.
Questions for the listing agent
- It's been on market 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 1.54% ✓
- Cap rate
- 12.63%
- Cash-on-cash
- 22.62%
- DSCR
- 2.01
- GRM
- 5.4
CMA / ARV
- ARV (median comp)
- $240,614
- List price
- $229,000
- Delta
- -4.83%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 73450 Country Club Dr #75 | 0.27mi | 2/2.0 | 1,440 (0%) | 3mo | $190,000 | $132 | 85 |
| 73171 Cabazon Peak Dr | 0.30mi | 2/2.0 | 1,440 (0%) | 1mo | $230,000 | $160 | 85 |
| 39183 Warm Springs Dr | 0.36mi | 2/2.0 | 1,440 (0%) | 0mo | $200,000 | $139 | 83 |
| 73450 Country Club Dr #309 | 0.06mi | 3/2.0 (+1) | 1,344 (-7%) | 2mo | $165,000 | $123 | 80 |
| 73651 Adobe Dr | 0.43mi | 2/2.0 | 1,488 (+3%) | 1mo | $199,000 | $134 | 74 |
| 39832 Black Mesa Ln | 0.59mi | 2/2.0 | 1,440 (0%) | 0mo | $260,000 | $181 | 72 |
| 73450 Country Club Dr #87 | 0.06mi | 3/2.0 (+1) | 1,636 (+14%) | 1mo | $222,500 | $136 | 68 |
| 38430 Desert Greens Dr E | 0.68mi | 2/2.0 | 1,440 (0%) | 3mo | $325,000 | $226 | 66 |
| 38401 Desert Greens Dr W | 0.50mi | 2/2.0 | 1,344 (-7%) | 1mo | $250,000 | $186 | 65 |
| 73165 Desert Greens Dr N | 0.61mi | 2/2.0 | 1,344 (-7%) | 3mo | $286,000 | $213 | 58 |
| 38668 Fawn Springs Dr | 0.40mi | 3/2.5 (+1) | 1,600 (+11%) | 0mo | $410,000 | $256 | 56 |
| 38703 Desert Greens Dr E | 0.57mi | 2/2.0 | 1,248 (-13%) | 0mo | $322,000 | $258 | 51 |
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
- IRR
- 13.9%
- Equity multiple
- 1.55×
- Total profit
- $35,032
- Equity at exit
- $34,145
- IRR
- 21.6%
- Equity multiple
- 2.72×
- Total profit
- $110,281
- Equity at exit
- $19,800
Cash invested: $64,120 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 18 Strongly Tenant-Friendly
- State California
- 18 Strongly Tenant-Friendly · D+13
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 92260
- Rents YoY
- 1.6%
- Active inventory
- 545
- Price-to-rent
- 5.4×
Monthly cashflow live
- Estimated rent
- $3,534 high interval (Pro) →
- Mortgage (P&I)
- −$1,201
- Tax est. 1.5%
- −$286 /mo · $3,435/yr
- Insurance
- −$95
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$742
- Net cashflow
- $1,209
Break-even live
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
- $57,250
- Closing costs
- $6,870
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 73450 Country Club Dr #120 Palm Desert, CA | 2.0 | 2.0 | 1856 | $2,995 | $1.61 | 11d | 1 | 0.07mi |
| 4162 Via Mattina Palm Desert, CA | 2.0 | 2.0 | 1867 | $2,950 | $1.58 | 12d | 1 | 0.17mi |
| 248 Strada Fortuna Palm Desert, CA | 2.0 | 2.0 | 1400 | $2,500 | $1.79 | 43d | 1 | 0.23mi |
| 73075 Buck Springs Dr Palm Desert, CA | 2.0 | 2.0 | 1440 | $1,950 | $1.35 | 43d | 1 | 0.33mi |
| 38520 Poppet Canyon Dr Palm Desert, CA | 2.0 | 2.0 | 1392 | $3,700 | $2.66 | 43d | 1 | 0.43mi |
| 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 | 0.49mi |
| 73373 Country Club Dr Palm Desert, CA | 1.0–2.0 | 1.0–2.0 | 852 | $2,165 | $2.54 | 43d | 1 | 0.52mi |
| 40255 Sagewood Dr Palm Desert, CA | 3.0 | 2.0 | 1712 | $3,300 | $1.93 | 18d | 1 | 0.55mi |
| 38250 Azalea Dr Palm Desert, CA | 2.0 | 2.0 | 1806 | $5,500 | $3.05 | 43d | 1 | 0.58mi |
| 73843 Line Canyon Ln Palm Desert, CA | 2.0 | 2.0 | 1570 | $2,100 | $1.34 | 11d | 1 | 0.63mi |
| 2701 Via Calderia Palm Desert, CA | 2.0 | 2.0 | 1559 | $2,850 | $1.83 | 24d | 1 | 0.64mi |
| 1803 Via San Martino Palm Desert, CA | 2.0 | 2.0 | 1559 | $3,900 | $2.50 | 43d | 1 | 0.71mi |
| 41517 Armanac Ct Palm Desert, CA | 3.0 | 2.0 | 1537 | $3,400 | $2.21 | 2d | 1 | 0.74mi |
| 73750 Calle Bisque Palm Desert, CA | 3.0 | 2.0 | 1537 | $6,500 | $4.23 | 43d | 1 | 0.82mi |
| 72460 Rodeo Way Rancho Mirage, CA | 2.0 | 2.0 | 1851 | $2,500 | $1.35 | 4d | 1 | 0.83mi |
| 72385 Beverly Way Rancho Mirage, CA | 2.0 | 2.0 | 1851 | $2,500 | $1.35 | 18d | 1 | 0.87mi |
| 217 Las Lomas Palm Desert, CA | 2.0 | 2.0 | 1656 | $6,300 | $3.80 | 43d | 1 | 0.88mi |
| 205 Las Lomas Palm Desert, CA | 2.0 | 2.0 | 1457 | $6,000 | $4.12 | 43d | 1 | 0.88mi |
| 177 Las Lomas Palm Desert, CA | 2.0 | 2.0 | 1800 | $7,500 | $4.17 | 43d | 1 | 0.89mi |
| 40445 Portola Ave Palm Desert, CA | 1.0–2.0 | 1.0–2.0 | 975 | $3,215 | $3.30 | 5d | 15 | 0.89mi |
| 255 San Remo St Palm Desert, CA | 2.0 | 2.0 | 1656 | $6,600 | $3.99 | 43d | 1 | 0.89mi |
| 264 Avenida del Sol Palm Desert, CA | 2.0 | 2.0 | 1800 | $6,000 | $3.33 | 43d | 1 | 0.95mi |
| 214 La Paz Way Palm Desert, CA | 2.0 | 1.5 | 1670 | $6,700 | $4.01 | 43d | 1 | 0.96mi |
| 144 Las Lomas Palm Desert, CA | 2.0 | 2.0 | 1584 | $6,000 | $3.79 | 24d | 1 | 0.96mi |
| 323 San Remo St Palm Desert, CA | 2.0 | 2.0 | 1556 | $8,500 | $5.46 | 43d | 1 | 0.96mi |
| 8 Las Cruces Ln Palm Desert, CA | 2.0 | 2.0 | 1705 | $5,000 | $2.93 | 43d | 1 | 0.98mi |
| 336 Villena Way Palm Desert, CA | 2.0 | 2.0 | 1303 | $5,500 | $4.22 | 43d | 1 | 0.99mi |
| 134 Las Lomas Palm Desert, CA | 2.0 | 2.0 | 1584 | $7,500 | $4.73 | 43d | 1 | 0.99mi |
| 105 Kavenish Dr Rancho Mirage, CA | 3.0 | 3.0 | 1724 | $4,200 | $2.44 | 43d | 1 | 1.00mi |
| 311 Villena Way Palm Desert, CA | 2.0 | 2.0 | 1653 | $7,000 | $4.23 | 24d | 1 | 1.01mi |
| 191 Winterhaven Cir Palm Desert, CA | 2.0 | 1.5 | 1250 | $2,800 | $2.24 | 43d | 1 | 1.01mi |
| 166 Wimbledon Ct Palm Desert, CA | 2.0 | 2.0 | 1250 | $3,200 | $2.56 | 43d | 1 | 1.01mi |
| 337 Villena Way Palm Desert, CA | 2.0 | 2.0 | 1303 | $5,000 | $3.84 | 43d | 1 | 1.02mi |
| 150 Willow Lake Dr Palm Desert, CA | 2.0 | 2.0 | 1138 | $2,500 | $2.20 | 43d | 1 | 1.03mi |
| 37772 Hollister Dr Palm Desert, CA | 3.0 | 2.0 | 1271 | $3,200 | $2.52 | 43d | 1 | 1.03mi |
| 4 Hermosillo Ln Palm Desert, CA | 2.0 | 2.0 | 1572 | $2,900 | $1.84 | 18d | 1 | 1.05mi |
| 305 Durango Palm Desert, CA | 2.0 | 2.0 | 1670 | $6,300 | $3.77 | 43d | 1 | 1.06mi |
| 363 San Remo St Palm Desert, CA | 2.0 | 2.0 | 1656 | $7,500 | $4.53 | 43d | 1 | 1.06mi |
| 295 Cordoba Way Palm Desert, CA | 2.0 | 2.0 | 1800 | $6,000 | $3.33 | 43d | 1 | 1.07mi |
Listing history 25 events
-
2026-06-18days on market $229,000 Active 115 DOM
-
2026-06-17days on market $229,000 Active 114 DOM
-
2026-06-16days on market $229,000 Active 113 DOM
-
2026-06-15days on market $229,000 Active 112 DOM
-
2026-06-13days on market $229,000 Active 110 DOM
-
2026-06-09days on market $229,000 Active 106 DOM
-
2026-06-08days on market $229,000 Active 105 DOM
-
2026-06-07days on market $229,000 Active 104 DOM
-
2026-06-04days on market $229,000 Active 101 DOM
-
2026-06-03days on market $229,000 Active 100 DOM
-
2026-06-02days on market $229,000 Active 99 DOM
-
2026-06-01days on market $229,000 Active 98 DOM
-
2026-05-31days on market $229,000 Active 97 DOM
-
2026-03-23price $239,000 1189-char remark
Show marketing remark (1189 chars)
Your desert escape awaits at Suncrest Country Club. This beautifully updated two-bedroom, two-bath home blends comfort and style with a remodeled kitchen and baths, plus major upgrades including a new roof, new A/C, dual-pane windows, new flooring, and fresh landscaping. Meticulously cared for and truly move-in ready for this season! Suncrest Country Club offers an active desert lifestyle with multiple pools and spas, scenic walking paths, and a welcoming community atmosphere. Residents enjoy golf, tennis, pickle-ball, and a full calendar of social activities. The clubhouse features a restaurant and bar with entertainment and festive holiday events. Centrally located in Palm Desert, Suncrest is close to local restaurants, shopping, theaters, and farmer's markets. El Paseo is just minutes away, along with grocery stores, upscale dining, and shopping. Golfers will appreciate the regulation nine-hole course with active men's and ladies' play days. This vibrant community offers the perfect blend of recreation, relaxation, and connection--all in a prime Palm Desert location. Don't miss the opportunity to own your own slice of desert paradise. Schedule your private tour today!
-
2026-02-23$249,000 Active 1189-char remark
Show marketing remark (1189 chars)
Your desert escape awaits at Suncrest Country Club. This beautifully updated two-bedroom, two-bath home blends comfort and style with a remodeled kitchen and baths, plus major upgrades including a new roof, new A/C, dual-pane windows, new flooring, and fresh landscaping. Meticulously cared for and truly move-in ready for this season! Suncrest Country Club offers an active desert lifestyle with multiple pools and spas, scenic walking paths, and a welcoming community atmosphere. Residents enjoy golf, tennis, pickle-ball, and a full calendar of social activities. The clubhouse features a restaurant and bar with entertainment and festive holiday events. Centrally located in Palm Desert, Suncrest is close to local restaurants, shopping, theaters, and farmer's markets. El Paseo is just minutes away, along with grocery stores, upscale dining, and shopping. Golfers will appreciate the regulation nine-hole course with active men's and ladies' play days. This vibrant community offers the perfect blend of recreation, relaxation, and connection--all in a prime Palm Desert location. Don't miss the opportunity to own your own slice of desert paradise. Schedule your private tour today!
-
2020-09-19historical 584-char remark
Show marketing remark (584 chars)
Exceptional find. Low asking price and only $660 per month land lease (with rent control) which allows enjoying all of the wonderful lifestyle in Suncrest Country Club, which includes pristine 9 hole 3 par reg Golf Course, Pro Shop, Cafe, and Club House & activities. Three Pools, Pickleball & Tennis. Lush neighborhood with wide meandering boulevards. This house is such a good opportunity. Open floor plan, vaulted ceilings, lots of windows and on a quiet street. Owner has conservatorship and the Judge requires approx 4 weeks to get signatures for purchase agreements.
-
2020-09-18status Pending 584-char remark
Show marketing remark (584 chars)
Exceptional find. Low asking price and only $660 per month land lease (with rent control) which allows enjoying all of the wonderful lifestyle in Suncrest Country Club, which includes pristine 9 hole 3 par reg Golf Course, Pro Shop, Cafe, and Club House & activities. Three Pools, Pickleball & Tennis. Lush neighborhood with wide meandering boulevards. This house is such a good opportunity. Open floor plan, vaulted ceilings, lots of windows and on a quiet street. Owner has conservatorship and the Judge requires approx 4 weeks to get signatures for purchase agreements.
-
2020-09-18historical 584-char remark
Show marketing remark (584 chars)
Exceptional find. Low asking price and only $660 per month land lease (with rent control) which allows enjoying all of the wonderful lifestyle in Suncrest Country Club, which includes pristine 9 hole 3 par reg Golf Course, Pro Shop, Cafe, and Club House & activities. Three Pools, Pickleball & Tennis. Lush neighborhood with wide meandering boulevards. This house is such a good opportunity. Open floor plan, vaulted ceilings, lots of windows and on a quiet street. Owner has conservatorship and the Judge requires approx 4 weeks to get signatures for purchase agreements.
-
2020-09-17soldstatus $81,950 Closed 584-char remark
Show marketing remark (584 chars)
Exceptional find. Low asking price and only $660 per month land lease (with rent control) which allows enjoying all of the wonderful lifestyle in Suncrest Country Club, which includes pristine 9 hole 3 par reg Golf Course, Pro Shop, Cafe, and Club House & activities. Three Pools, Pickleball & Tennis. Lush neighborhood with wide meandering boulevards. This house is such a good opportunity. Open floor plan, vaulted ceilings, lots of windows and on a quiet street. Owner has conservatorship and the Judge requires approx 4 weeks to get signatures for purchase agreements.
-
2020-05-19status Pending 584-char remark
Show marketing remark (584 chars)
Exceptional find. Low asking price and only $660 per month land lease (with rent control) which allows enjoying all of the wonderful lifestyle in Suncrest Country Club, which includes pristine 9 hole 3 par reg Golf Course, Pro Shop, Cafe, and Club House & activities. Three Pools, Pickleball & Tennis. Lush neighborhood with wide meandering boulevards. This house is such a good opportunity. Open floor plan, vaulted ceilings, lots of windows and on a quiet street. Owner has conservatorship and the Judge requires approx 4 weeks to get signatures for purchase agreements.
-
2020-04-22$81,900 Active 584-char remark
Show marketing remark (584 chars)
Exceptional find. Low asking price and only $660 per month land lease (with rent control) which allows enjoying all of the wonderful lifestyle in Suncrest Country Club, which includes pristine 9 hole 3 par reg Golf Course, Pro Shop, Cafe, and Club House & activities. Three Pools, Pickleball & Tennis. Lush neighborhood with wide meandering boulevards. This house is such a good opportunity. Open floor plan, vaulted ceilings, lots of windows and on a quiet street. Owner has conservatorship and the Judge requires approx 4 weeks to get signatures for purchase agreements.
-
2020-04-10historical
-
2020-01-22historical
-
2020-01-19$84,000 Active
-
2020-01-17$84,000 Active
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
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
- $42,402
- − Mortgage interest
- −$12,828
- − Property taxes
- −$3,435
- − Insurance
- −$1,145
- − Repairs & maintenance
- −$3,392
- − Management
- −$3,392
- − Depreciation
- −$6,662
- Taxable income
- $11,548
- Est. tax owed @ 24.0%
- −$2,772
- After-tax cash flow
- $11,735/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.
Condition & rehab AI · 12 photos
This well-maintained, updated two-bedroom home in Suncrest Country Club is move-in ready and offers a great value with its updated kitchen and baths, new roof, A/C, dual-pane windows, and fresh landscaping.
Value-add opportunities
- Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
- Both Landscaping improvements — Enhances curb appeal and adds value
- Both New flooring in bathrooms — Modernizes spaces and improves aesthetics
- Both New lighting fixtures — Enhances interior ambiance and adds value
Renovation cost estimate screening
Value-add ROI direction
- Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
- Both Landscaping improvements — Enhances curb appeal and adds value ↑
- Both New flooring in bathrooms — Modernizes spaces and improves aesthetics ↑
- Both New lighting fixtures — Enhances interior ambiance and adds value ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
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
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
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+184.5% since first listed12 events — show timeline
- 2026-03-23 Price Changed $239,000 GPSMLS
- 2026-02-23 Listed $249,000 GPSMLS
- 2020-09-19 Listing Removed — GPSMLS
- 2020-09-18 Pending — GPSMLS
- 2020-09-18 Listing Removed — GPSMLS
- 2020-09-17 Sold (MLS) $81,950 GPSMLS
- 2020-05-19 Pending — GPSMLS
- 2020-04-22 Listed $81,900 GPSMLS
- 2020-04-10 Listing Removed — GPSMLS
- 2020-01-22 Listing Removed — GPSMLS
- 2020-01-19 Listed $84,000 GPSMLS
- 2020-01-17 Listed $84,000 GPSMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…