24 Coble Dr · Cathedral City, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 9/10 · Severe
- Hot days now (above 113°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Rent growth +3.3/5.0
- Livability +3.3/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$159,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
All Offers Will Be Considered. WOW. .. Incredible Updated Colors and Textures Triple Wide Manafactured Home. Large Living Room with Formal Dinning Room which opens to the Kitchen & Great Room. Tile Flooring throughout leads to a HUGE Master Suite with a Fireplace, The +55 Gated Community features 2 pools, spa, tennis, gym, billiards, card room, indoor shuffle board court and many activities. Minutes from Palm Springs and close to everything. Approximately 1850 Sq Ft Buyer to Verify
Key facts
- Abundant storage
- Two telsa batteries
- 55.1 acre lot
Tags
Property features AI
Finance
- Other: Located in a senior park (The Canyon) with park manager approval required; Mobile home will remain; includes one shed; monthly space rent listed elsewhere
- Financial info: Lease land type with annual land lease fee (listed elsewhere); Rental restrictions apply
- HOA & community: No monthly association fee listed; Community amenities include pickleball courts and trailer storage
Exterior
- Parking: Attached carport (2 carport spaces); Guest parking; Total of 2 parking spaces; RV parking available for a fee
- Security: Gated community
- Utilities: Water provided by local water district; Sewer connected and paid; Has a water well; Solar energy generation
- Home design: Detached double-wide manufactured home; Single-story (ground level); Front door faces north; leisure areas face east; Updated/remodeled; Model: Stonwood by Roberts Homes
- Construction: Wood exterior; Pier jacks foundation; Skirted with wood; Built/Manufactured 1984 (manufacturer: Roberts Homes)
- Exterior features: Gated community with resident manager; Covered patio; Landscaped, rectangular lot; City street frontage; Mountain views; Drip irrigation system
Interior
- Kitchen: Granite tile counters; Refrigerator, Microwave, Gas range and gas oven, Gas cooktop, Disposal
- Bedrooms: All bedrooms on the ground floor
- Flooring: Ceramic tile
- Bathrooms: 2 full bathrooms
- Heating & cooling: Natural gas forced-air heating; Central air and evaporative cooling
- Interior features: Blinds and shutters on windows; Ground-level entry with steps; Unfurnished; Formal dining room; Dining room and living room; Shower stall
- Laundry & utility: Washer and dryer in a dedicated laundry room; Tankless water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath manufactured listed at $160k.
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 ($3k rent vs $160k).
- Recommended offer: $158k (1.5% below list) — sets the bar for market timing.
- Cap rate 15.8% 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+, schools F, amenities D-.
- 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 rising (+3.2%/yr); 530 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); 60% 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 $2,810/mo this rent would consume 46% 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 $1k of loan paydown is wiped out by about $5k 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 + 3.2% rent growth), your $45k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- It's been on market 30 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 14y 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 $63k; list at $160k implies a 154% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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
- 1.76% ✓
- Cap rate
- 15.79%
- Cash-on-cash
- 33.92%
- DSCR
- 2.51
- GRM
- 4.7
CMA / ARV
- ARV (on-the-fly)
- $131,456
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 314 Armenia Dr | 0.15mi | 2/2.0 | 1,647 (-1%) | 3mo | $169,900 | $103 | 89 |
| 181 Zacharia Dr | 0.14mi | 2/2.0 | 1,800 (+8%) | 1mo | $117,000 | $65 | 79 |
| 234 Settles Dr | 0.19mi | 2/2.0 | 1,512 (-9%) | 3mo | $117,000 | $77 | 74 |
| 162 Hilligoss Dr | 0.16mi | 2/2.0 | 1,504 (-10%) | 3mo | $66,000 | $44 | 74 |
| 221 Settles Dr | 0.17mi | 2/2.0 | 1,512 (-9%) | 5mo | $149,000 | $99 | 72 |
| 263 Coble Dr | 0.20mi | 2/2.0 | 1,512 (-9%) | 5mo | $119,900 | $79 | 71 |
| 244 Settles Dr | 0.21mi | 2/2.0 | 1,440 (-14%) | 1mo | $135,000 | $94 | 67 |
| 469 Coyote | 0.22mi | 2/2.0 | 1,480 (-11%) | 5mo | $123,700 | $84 | 67 |
| 89 Armenia Dr | 0.15mi | 2/2.0 | 1,416 (-15%) | 3mo | $177,000 | $125 | 65 |
| 257 Wolf | 0.38mi | 2/2.0 | 1,440 (-14%) | 3mo | $75,000 | $52 | 57 |
| 316 Little Deer | 0.36mi | 2/2.0 | 1,440 (-14%) | 5mo | $70,000 | $49 | 57 |
| 24 Mesa View Dr | 0.55mi | 2/2.0 | 1,440 (-14%) | 2mo | $68,000 | $47 | 50 |
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 · 3.22% rent growth · sell at horizon
- IRR
- 29.5%
- Equity multiple
- 2.23×
- Total profit
- $55,262
- Equity at exit
- $23,842
- IRR
- 36.9%
- Equity multiple
- 4.45×
- Total profit
- $154,273
- Equity at exit
- $13,825
Cash invested: $44,772 (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 92234
- Home prices YoY
- -27.7%
- Rents YoY
- 3.2%
- Active inventory
- 530
- Price-to-rent
- 4.7×
Monthly cashflow live
- Estimated rent
- $2,810 high interval (Pro) →
- Mortgage (P&I)
- −$839
- Tax from tax record
- −$50 /mo · $596/yr
- Insurance
- −$67
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$590
- Net cashflow
- $1,265
Break-even live
Sensitivity live
| Price | -10% $1,356 | -5% $1,311 | +0% $1,265 | +5% $1,220 | +10% $1,175 |
|---|---|---|---|---|---|
| Rent | -10% $1,043 | -5% $1,154 | +0% $1,265 | +5% $1,376 | +10% $1,488 |
| Rate | -1.0pp $1,346 | -0.5pp $1,306 | base $1,265 | +0.5pp $1,224 | +1.0pp $1,182 |
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
- $39,975
- Closing costs
- $4,797
- 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 |
|---|---|---|---|---|---|---|---|---|
| 68615 Paseo Soria Cathedral City, CA | 2.0 | 2.0 | 1462 | $3,500 | $2.39 | 9d | 1 | 0.05mi |
| 34197 Calle Mora Cathedral City, CA | 2.0 | 2.0 | 1171 | $2,300 | $1.96 | 12d | 1 | 0.19mi |
| 34197 Calle Mora Cathedral City, CA | 2.0 | 2.0 | 1171 | $2,300 | $1.96 | 14d | 1 | 0.19mi |
| 34197 Calle Mora Cathedral City, CA | 2.0 | 2.0 | 1171 | $2,300 | $1.96 | 23d | 1 | 0.19mi |
| 68153 Lakeland Dr Cathedral City, CA | 2.0 | 2.0 | 1255 | $2,500 | $1.99 | 25d | 1 | 0.30mi |
| 68368 Calle Leon Cathedral City, CA | 2.0 | 2.0 | 1406 | $3,790 | $2.70 | 16d | 1 | 0.30mi |
| 68368 Calle Leon Cathedral City, CA | 2.0 | 2.0 | 1406 | $3,790 | $2.70 | 45d | 1 | 0.30mi |
| 35200 Cathedral Canyon Dr Unit B10 Cathedral City, CA | 2.0 | 2.0 | 1384 | $2,600 | $1.88 | 45d | 1 | 0.42mi |
| 33892 Sky Blue Water Trl Cathedral City, CA | 3.0 | 2.0 | 1352 | $2,800 | $2.07 | 5d | 1 | 0.43mi |
| 35200 Cathedral Canyon Dr Unit H64 Cathedral City, CA | 2.0 | 2.0 | 1375 | $2,500 | $1.82 | 45d | 1 | 0.44mi |
| 68859 Paseo Real Cathedral City, CA | 2.0 | 2.0 | 1406 | $3,960 | $2.82 | 16d | 1 | 0.48mi |
| 68859 Paseo Real Cathedral City, CA | 2.0 | 2.0 | 1406 | $3,960 | $2.82 | 45d | 1 | 0.48mi |
| 69180 Victoria Dr #8 Cathedral City, CA | 3.0 | 2.0 | 1230 | $1,995 | $1.62 | 4d | 1 | 0.52mi |
| 33495 Cathedral Canyon Dr Unit B Cathedral City, CA | 2.0 | 1.0 | 1100 | $2,100 | $1.91 | 45d | 1 | 0.52mi |
| 33495 Cathedral Canyon Dr Cathedral City, CA | 2.0 | 1.0 | 1100 | $2,200 | $2.00 | 45d | 1 | 0.52mi |
| 69155 Dinah Shore Dr Apt 20 Cathedral City, CA | 2.0 | 2.0 | 1200 | $2,050 | $1.71 | 45d | 1 | 0.54mi |
| 69155 Dinah Shore Dr Cathedral City, CA | 2.0 | 2.0 | 1100 | $1,795 | $1.63 | 45d | 1 | 0.56mi |
| 34750 Marcia Rd Unit 02 Cathedral City, CA | 3.0 | 2.0 | 1325 | $2,000 | $1.51 | 19d | 1 | 0.57mi |
| 33255 Date Palm Dr Cathedral City, CA | 2.0 | 2.0 | 1050 | $1,795 | $1.71 | 45d | 1 | 0.64mi |
| 69200 Nilda Dr Cathedral City, CA | 3.0 | 2.0 | 1330 | $2,495 | $1.88 | 23d | 1 | 0.65mi |
| 68882 Calle Mula Cathedral City, CA | 2.0 | 2.0 | 1714 | $2,500 | $1.46 | 21d | 1 | 0.68mi |
| 33387 Shifting Sands Trl Unit 2 Cathedral City, CA | 2.0 | 2.0 | 1300 | $1,999 | $1.54 | 25d | 1 | 0.73mi |
| 32790 Aurora Vista Rd Cathedral City, CA | 3.0 | 3.0 | 2037 | $3,300 | $1.62 | 45d | 1 | 0.84mi |
| 99 Shoreline Dr Rancho Mirage, CA | 3.0 | 3.0 | 2102 | $4,000 | $1.90 | 45d | 1 | 0.87mi |
| 69603 Heather Way Rancho Mirage, CA | 3.0 | 2.0 | 1218 | $2,300 | $1.89 | 45d | 1 | 0.95mi |
| 59 Shoreline Dr Rancho Mirage, CA | 3.0 | 3.5 | 2235 | $3,995 | $1.79 | 45d | 1 | 0.97mi |
| 34361 Denise Way Rancho Mirage, CA | 3.0 | 2.0 | 1400 | $2,800 | $2.00 | 45d | 1 | 1.00mi |
| 152 Estrada Way #152 Cathedral City, CA | 2.0 | 2.0 | 1500 | $2,200 | $1.47 | 45d | 1 | 1.00mi |
| 5951 Montecito Dr #5 Palm Springs, CA | 3.0 | 2.5 | 1551 | $2,300 | $1.48 | 45d | 1 | 1.01mi |
| 34071 Denise Way Rancho Mirage, CA | 3.0 | 2.0 | 1218 | $2,599 | $2.13 | 25d | 1 | 1.01mi |
| 26 Pueblo Vista Dr Palm Springs, CA | 3.0 | 2.0 | 1487 | $3,200 | $2.15 | 45d | 1 | 1.03mi |
| 159 Estrada Way Cathedral City, CA | 3.0 | 2.0 | 1800 | $2,850 | $1.58 | 45d | 1 | 1.03mi |
| 37 Shoreline Dr Rancho Mirage, CA | 3.0 | 3.0 | 1928 | $3,650 | $1.89 | 45d | 1 | 1.03mi |
| 6071 Hazeltine Plz Palm Springs, CA | 2.0 | 2.0 | 1168 | $3,200 | $2.74 | 45d | 1 | 1.05mi |
| 2420 Los Coyotes Dr Palm Springs, CA | 2.0 | 3.0 | 1608 | $2,600 | $1.62 | 45d | 1 | 1.08mi |
| 36040 Avenida de las Montanas Unit E Cathedral City, CA | 2.0 | 2.0 | 1220 | $3,200 | $2.62 | 45d | 1 | 1.13mi |
| 32150 Aurora Vista Rd Cathedral City, CA | 2.0 | 1.0 | 1100 | $2,195 | $2.00 | 45d | 1 | 1.18mi |
| 32150 Aurora Vista Rd Unit C Cathedral City, CA | 2.0 | 1.0 | 1100 | $2,395 | $2.18 | 45d | 1 | 1.18mi |
| 35349 Rush Ln Cathedral City, CA | 3.0 | 3.0 | 2196 | $3,895 | $1.77 | 25d | 1 | 1.20mi |
| 5314 Los Coyotes Dr Palm Springs, CA | 3.0 | 3.0 | 1550 | $2,600 | $1.68 | 21d | 1 | 1.23mi |
Listing history 31 events
-
2026-06-21days on market $159,900 Active 30 DOM
-
2026-06-18days on market $159,900 Active 27 DOM
-
2026-06-17days on market $159,900 Active 26 DOM
-
2026-06-16days on market $159,900 Active 25 DOM
-
2026-06-15days on market $159,900 Active 24 DOM
-
2026-06-13days on market $159,900 Active 22 DOM
-
2026-06-13days on market $159,900 Active 21 DOM
-
2026-06-09days on market $159,900 Active 18 DOM
-
2026-06-08days on market $159,900 Active 17 DOM
-
2026-06-07days on market $159,900 Active 16 DOM
-
2026-06-04days on market $159,900 Active 13 DOM
-
2026-06-03days on market $159,900 Active 12 DOM
-
2026-06-02days on market $159,900 Active 11 DOM
-
2026-06-01days on market $159,900 Active 10 DOM
-
2026-05-31days on market $159,900 Active 9 DOM
-
2026-05-22$159,900 Active
-
2020-07-23historical
-
2020-06-26$99,000 Active
-
2016-05-31soldstatus $62,900 Sold 492-char remark
Show marketing remark (492 chars)
All Offers Will Be Considered. WOW. .. Incredible Updated Colors and Textures Triple Wide Manafactured Home. Large Living Room with Formal Dinning Room which opens to the Kitchen & Great Room. Tile Flooring throughout leads to a HUGE Master Suite with a Fireplace, The +55 Gated Community features 2 pools, spa, tennis, gym, billiards, card room, indoor shuffle board court and many activities. Minutes from Palm Springs and close to everything. Approximately 1850 Sq Ft Buyer to Verify
-
2016-05-31soldstatus $62,900 Closed 492-char remark
Show marketing remark (492 chars)
All Offers Will Be Considered. WOW. .. Incredible Updated Colors and Textures Triple Wide Manafactured Home. Large Living Room with Formal Dinning Room which opens to the Kitchen & Great Room. Tile Flooring throughout leads to a HUGE Master Suite with a Fireplace, The +55 Gated Community features 2 pools, spa, tennis, gym, billiards, card room, indoor shuffle board court and many activities. Minutes from Palm Springs and close to everything. Approximately 1850 Sq Ft Buyer to Verify
-
2016-05-27status Pending 492-char remark
Show marketing remark (492 chars)
All Offers Will Be Considered. WOW. .. Incredible Updated Colors and Textures Triple Wide Manafactured Home. Large Living Room with Formal Dinning Room which opens to the Kitchen & Great Room. Tile Flooring throughout leads to a HUGE Master Suite with a Fireplace, The +55 Gated Community features 2 pools, spa, tennis, gym, billiards, card room, indoor shuffle board court and many activities. Minutes from Palm Springs and close to everything. Approximately 1850 Sq Ft Buyer to Verify
-
2016-04-08price $62,900 492-char remark
Show marketing remark (492 chars)
All Offers Will Be Considered. WOW. .. Incredible Updated Colors and Textures Triple Wide Manafactured Home. Large Living Room with Formal Dinning Room which opens to the Kitchen & Great Room. Tile Flooring throughout leads to a HUGE Master Suite with a Fireplace, The +55 Gated Community features 2 pools, spa, tennis, gym, billiards, card room, indoor shuffle board court and many activities. Minutes from Palm Springs and close to everything. Approximately 1850 Sq Ft Buyer to Verify
-
2016-03-20price $69,900 492-char remark
Show marketing remark (492 chars)
All Offers Will Be Considered. WOW. .. Incredible Updated Colors and Textures Triple Wide Manafactured Home. Large Living Room with Formal Dinning Room which opens to the Kitchen & Great Room. Tile Flooring throughout leads to a HUGE Master Suite with a Fireplace, The +55 Gated Community features 2 pools, spa, tennis, gym, billiards, card room, indoor shuffle board court and many activities. Minutes from Palm Springs and close to everything. Approximately 1850 Sq Ft Buyer to Verify
-
2016-03-14price $74,900 492-char remark
Show marketing remark (492 chars)
All Offers Will Be Considered. WOW. .. Incredible Updated Colors and Textures Triple Wide Manafactured Home. Large Living Room with Formal Dinning Room which opens to the Kitchen & Great Room. Tile Flooring throughout leads to a HUGE Master Suite with a Fireplace, The +55 Gated Community features 2 pools, spa, tennis, gym, billiards, card room, indoor shuffle board court and many activities. Minutes from Palm Springs and close to everything. Approximately 1850 Sq Ft Buyer to Verify
-
2016-02-26$79,900 Active 492-char remark
Show marketing remark (492 chars)
All Offers Will Be Considered. WOW. .. Incredible Updated Colors and Textures Triple Wide Manafactured Home. Large Living Room with Formal Dinning Room which opens to the Kitchen & Great Room. Tile Flooring throughout leads to a HUGE Master Suite with a Fireplace, The +55 Gated Community features 2 pools, spa, tennis, gym, billiards, card room, indoor shuffle board court and many activities. Minutes from Palm Springs and close to everything. Approximately 1850 Sq Ft Buyer to Verify
-
2013-02-13soldstatus $15,000 Closed
-
2013-02-13soldstatus $15,000 Closed
-
2013-01-29status Pending
-
2012-09-28price $23,500
-
2012-03-30price $29,500
-
2012-02-02$36,500 Active
ⓘ 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
- $596 · $50/mo
- Projected year-2 tax
- $1,215 · $101/mo
- Expected delta
- +$620/yr (+$52/mo · 104.0%)
ⓘ 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 4/10 Moderate
- Heat 9/10 Extreme 7 d/yr ≥113°F today · 20 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
- $33,726
- − Mortgage interest
- −$8,957
- − Property taxes
- −$596
- − Insurance
- −$800
- − Repairs & maintenance
- −$2,698
- − Management
- −$2,698
- − Depreciation
- −$4,652
- Taxable income
- $13,326
- Est. tax owed @ 24.0%
- −$3,198
- After-tax cash flow
- $11,988/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
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
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+338.1% since first listed16 events — show timeline
- 2026-05-22 Listed $159,900 GPSMLS
- 2020-07-23 Listing Removed — GPSMLS
- 2020-06-26 Listed $99,000 GPSMLS
- 2016-05-31 Sold (MLS) $62,900 GPSMLS
- 2016-05-31 Sold (MLS) $62,900 GPSMLS
- 2016-05-27 Pending — GPSMLS
- 2016-04-08 Price Changed $62,900 GPSMLS
- 2016-03-20 Price Changed $69,900 GPSMLS
- 2016-03-14 Price Changed $74,900 GPSMLS
- 2016-02-26 Listed $79,900 GPSMLS
- 2013-02-13 Sold (MLS) $15,000 GPSMLS
- 2013-02-13 Sold (MLS) $15,000 GPSMLS
- 2013-01-29 Pending — GPSMLS
- 2012-09-28 Price Changed $23,500 GPSMLS
- 2012-03-30 Price Changed $29,500 GPSMLS
- 2012-02-02 Listed $36,500 GPSMLS
Property tax history
+2.8%/yrLatest (2025): $596 · -2.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…