CashFlowRE
Sign in Sign up
103 Camino Arroyo S
C Composite 56.72
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 +16.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +8.3/10.0
  • DSCR +5.1/10.0
  • 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

$399,000

103 Camino Arroyo S · Palm Desert, CA 92260
3 bd · 3.0 ba · 2,051 sqft · Condo public records · 118 Days on market
Built 1980 $195/sqft · 24% below area Est $527k · 24% under $1317/mo HOA · 25% of rent

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

Listing remarks MLS

Reduced to Sell – South-facing mountain views with NO electrical bills thanks to rooftop SOLAR. Welcome to 103 Camino Arroyo S in Chaparral Country Club—where privacy, comfort, and lifestyle come together in one beautifully updated single-level home. This 3-bedroom, 3-bath residence offers 2,051 sq ft of open living space and expansive south-facing mountain views from a private back patio—perfect for relaxing mornings and peaceful desert evenings. Unlike golf course properties, this home offers a quiet, private setting with no cart traffic, no stray golf balls, and a more tranquil outdoor experience—while still enjoying full access to all of Chaparral’s premier amenities. Inside, you’ll find a thoughtfully upgraded interior featuring a renovated kitchen with modern counters, cabinetry, and appliances, along with crown molding, recessed lighting, updated flooring, and a stylish fireplace finish. The home is truly move-in ready. Major system upgrades add real value and efficiency, including a solar power system and a new HVAC system with upgraded ducting—providing year-round comfort and lower energy costs. Chaparral Country Club offers a true resort lifestyle with a Ted Robinson-designed 18-hole golf course, 21 pools and spas, tennis and pickleball courts, fitness center, and a vibrant clubhouse with dining and social events. Whether you’re looking for a full-time residence or seasonal retreat, this home delivers exceptional value, comfort, and lifestyle in one of Palm Desert’s most sought-after communities.

Key facts

  • $1,317 HOA
  • 2 garage spots
  • 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 3-bed/3.0-bath condo listed at $399k.

Deal economics

  • At list price, monthly cash flow is $238 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $399k).
  • Recommended offer: $363k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% 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); 82% 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 $5,307/mo this rent would consume 91% 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 $3k of loan paydown is wiped out by about $12k 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 118 days — a 9% lower offer ($363k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $171k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $310k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 25% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $363,090 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.33%
Cap rate
7.01%
Cash-on-cash
2.56%
DSCR
1.11
GRM
6.3

CMA / ARV

ARV (median comp)
$527,422
List price
$399,000
Delta
-24.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.6% rent growth · sell at horizon

5-year hold
IRR
-14.2%
Equity multiple
0.50×
Total profit
$-56,052
Equity at exit
$59,492
10-year hold
IRR
-8.6%
Equity multiple
0.50×
Total profit
$-55,389
Equity at exit
$34,498

Cash invested: $111,720 (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
6.3×

Monthly cashflow live

Estimated rent
$5,307 high interval (Pro) →
Mortgage (P&I)
$2,092
Tax from tax record
$379 /mo · $4,547/yr
Insurance
$166
HOA
$1,317
Vacancy / Maint / Mgmt
$1,114
Net cashflow
$238

Break-even live

Break-even rent $5,006
Max offer price $399,000
Occupancy floor 91%

Sensitivity live

Price -10% $464 -5% $351 +0% $238 +5% $125 +10% $12
Rent -10% $-181 -5% $28 +0% $238 +5% $448 +10% $657
Rate -1.0pp $439 -0.5pp $340 base $238 +0.5pp $135 +1.0pp $29

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
$99,750
Closing costs
$11,970
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
168 Camino Arroyo S Palm Desert, CA 3.0 3.0 2051 $5,000 $2.44 44d 1 0.18mi
181 Camino Arroyo S Palm Desert, CA 3.0 2.0 1821 $6,300 $3.46 44d 1 0.20mi
74036 Mercury Cir W Palm Desert, CA 2.0 2.0 1440 $2,800 $1.94 44d 1 0.21mi
289 Castellana N Palm Desert, CA 2.0 2.0 1457 $3,000 $2.06 25d 1 0.23mi
92 Presidio Pl Palm Desert, CA 3.0 2.0 1821 $5,500 $3.02 44d 1 0.26mi
84 Presidio Pl Palm Desert, CA 3.0 2.0 1921 $6,500 $3.38 44d 1 0.26mi
82 Presidio Pl Palm Desert, CA 3.0 2.0 1851 $5,500 $2.97 44d 1 0.26mi
38 Conejo Cir Palm Desert, CA 3.0 3.0 2056 $6,500 $3.16 44d 1 0.28mi
85 Conejo Cir Palm Desert, CA 3.0 3.0 2119 $6,000 $2.83 44d 1 0.40mi
82 Conejo Cir Palm Desert, CA 3.0 2.0 1759 $6,500 $3.70 44d 1 0.43mi
39 Camino Arroyo Pl Palm Desert, CA 2.0 2.0 1533 $6,000 $3.91 44d 1 0.48mi
236 Castellana S Palm Desert, CA 2.0 2.0 1684 $8,000 $4.75 44d 1 0.56mi
432 S Sierra Madre Palm Desert, CA 2.0 2.0 1584 $5,300 $3.35 44d 1 0.59mi
389 Gran Via Palm Desert, CA 3.0 2.0 1670 $3,750 $2.25 25d 1 0.59mi
25 Maximo Way Palm Desert, CA 3.0 3.0 2056 $7,800 $3.79 44d 1 0.59mi
224 Castellana S Palm Desert, CA 2.0 2.0 1457 $5,300 $3.64 44d 1 0.60mi
222 Castellana S Palm Desert, CA 2.0 2.5 1656 $7,700 $4.65 44d 1 0.60mi
153 Camino Arroyo N Palm Desert, CA 3.0 2.0 1980 $7,300 $3.69 21d 1 0.62mi
352 S Sierra Madre Palm Desert, CA 2.0 2.0 1584 $5,800 $3.66 44d 1 0.63mi
43260 Silk Tree Ln Palm Desert, CA 4.0 2.0 1492 $3,500 $2.35 3d 1 0.64mi
186 Madrid Ave Palm Desert, CA 2.0 2.0 1800 $7,100 $3.94 44d 1 0.66mi
345 Gran Via Palm Desert, CA 2.0 2.0 1584 $5,500 $3.47 44d 1 0.68mi
191 Madrid Ave Palm Desert, CA 2.0 2.0 1800 $5,500 $3.06 44d 1 0.68mi
316 S Sierra Madre Palm Desert, CA 2.0 2.0 1656 $5,700 $3.44 44d 1 0.71mi
294 San Vicente Cir Palm Desert, CA 2.0 2.0 1584 $5,300 $3.35 44d 1 0.72mi
184 Castellana S Palm Desert, CA 2.0 2.0 1457 $5,400 $3.71 44d 1 0.72mi
359 Villena Way Palm Desert, CA 2.0 2.0 2208 $9,500 $4.30 44d 1 0.72mi
363 San Remo St Palm Desert, CA 2.0 2.0 1656 $7,500 $4.53 44d 1 0.74mi
172 Gran Via Palm Desert, CA 2.0 1.5 1584 $7,000 $4.42 44d 1 0.74mi
278 San Vicente Cir Palm Desert, CA 2.0 2.0 1656 $5,200 $3.14 44d 1 0.75mi
305 Durango Palm Desert, CA 2.0 2.0 1670 $6,300 $3.77 44d 1 0.75mi
175 Gran Via Palm Desert, CA 2.0 2.0 1656 $2,599 $1.57 5d 1 0.76mi
173 Gran Via Palm Desert, CA 2.0 2.0 1584 $5,000 $3.16 44d 1 0.76mi
295 Cordoba Way Palm Desert, CA 2.0 2.0 1800 $6,000 $3.33 44d 1 0.77mi
254 Santa Barbara Cir Palm Desert, CA 2.0 2.0 1656 $8,000 $4.83 44d 1 0.79mi
311 Villena Way Palm Desert, CA 2.0 2.0 1653 $7,000 $4.23 25d 1 0.79mi
246 Santa Barbara Cir Palm Desert, CA 2.0 2.0 1656 $9,000 $5.43 44d 1 0.80mi
261 Santa Barbara Cir Palm Desert, CA 2.0 2.0 1656 $5,800 $3.50 44d 1 0.81mi
240 Santa Barbara Cir Palm Desert, CA 2.0 2.0 1457 $6,000 $4.12 25d 1 0.81mi
323 San Remo St Palm Desert, CA 2.0 2.0 1556 $8,500 $5.46 44d 1 0.83mi

HOA detail condo

Monthly dues
$1,317 · $15,804/yr
Likely covers
electricpoolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 30 events

  1. 2026-06-18
    days on market $399,000 Active 118 DOM
  2. 2026-06-17
    days on market $399,000 Active 117 DOM
  3. 2026-06-16
    days on market $399,000 Active 116 DOM
  4. 2026-06-15
    days on market $399,000 Active 115 DOM
  5. 2026-06-13
    days on market $399,000 Active 113 DOM
  6. 2026-06-09
    days on market $399,000 Active 109 DOM
  7. 2026-06-08
    days on market $399,000 Active 108 DOM
  8. 2026-06-07
    days on market $399,000 Active 107 DOM
  9. 2026-06-04
    days on market $399,000 Active 104 DOM
  10. 2026-06-03
    days on market $399,000 Active 103 DOM
  11. 2026-06-02
    days on market $399,000 Active 102 DOM
  12. 2026-06-01
    days on market $399,000 Active 101 DOM
  13. 2026-05-31
    days on market $399,000 Active 100 DOM
  14. 2026-05-14
    price $399,000 1585-char remark
    Show marketing remark (1585 chars)

    Reduced to Sell – South-facing mountain views with NO electrical bills thanks to rooftop SOLAR. Welcome to 103 Camino Arroyo S in Chaparral Country Club—where privacy, comfort, and lifestyle come together in one beautifully updated single-level home. This 3-bedroom, 3-bath residence offers 2,051 sq ft of open living space and expansive south-facing mountain views from a private back patio—perfect for relaxing mornings and peaceful desert evenings. Unlike golf course properties, this home offers a quiet, private setting with no cart traffic, no stray golf balls, and a more tranquil outdoor experience—while still enjoying full access to all of Chaparral’s premier amenities. Inside, you’ll find a thoughtfully upgraded interior featuring a renovated kitchen with modern counters, cabinetry, and appliances, along with crown molding, recessed lighting, updated flooring, and a stylish fireplace finish. The home is truly move-in ready. Major system upgrades add real value and efficiency, including a solar power system and a new HVAC system with upgraded ducting—providing year-round comfort and lower energy costs. Chaparral Country Club offers a true resort lifestyle with a Ted Robinson-designed 18-hole golf course, 21 pools and spas, tennis and pickleball courts, fitness center, and a vibrant clubhouse with dining and social events. Whether you’re looking for a full-time residence or seasonal retreat, this home delivers exceptional value, comfort, and lifestyle in one of Palm Desert’s most sought-after communities.

  15. 2026-04-18
    price $462,000 1585-char remark
    Show marketing remark (1585 chars)

    Reduced to Sell – South-facing mountain views with NO electrical bills thanks to rooftop SOLAR. Welcome to 103 Camino Arroyo S in Chaparral Country Club—where privacy, comfort, and lifestyle come together in one beautifully updated single-level home. This 3-bedroom, 3-bath residence offers 2,051 sq ft of open living space and expansive south-facing mountain views from a private back patio—perfect for relaxing mornings and peaceful desert evenings. Unlike golf course properties, this home offers a quiet, private setting with no cart traffic, no stray golf balls, and a more tranquil outdoor experience—while still enjoying full access to all of Chaparral’s premier amenities. Inside, you’ll find a thoughtfully upgraded interior featuring a renovated kitchen with modern counters, cabinetry, and appliances, along with crown molding, recessed lighting, updated flooring, and a stylish fireplace finish. The home is truly move-in ready. Major system upgrades add real value and efficiency, including a solar power system and a new HVAC system with upgraded ducting—providing year-round comfort and lower energy costs. Chaparral Country Club offers a true resort lifestyle with a Ted Robinson-designed 18-hole golf course, 21 pools and spas, tennis and pickleball courts, fitness center, and a vibrant clubhouse with dining and social events. Whether you’re looking for a full-time residence or seasonal retreat, this home delivers exceptional value, comfort, and lifestyle in one of Palm Desert’s most sought-after communities.

  16. 2026-04-09
    price $522,000 1585-char remark
    Show marketing remark (1585 chars)

    Reduced to Sell – South-facing mountain views with NO electrical bills thanks to rooftop SOLAR. Welcome to 103 Camino Arroyo S in Chaparral Country Club—where privacy, comfort, and lifestyle come together in one beautifully updated single-level home. This 3-bedroom, 3-bath residence offers 2,051 sq ft of open living space and expansive south-facing mountain views from a private back patio—perfect for relaxing mornings and peaceful desert evenings. Unlike golf course properties, this home offers a quiet, private setting with no cart traffic, no stray golf balls, and a more tranquil outdoor experience—while still enjoying full access to all of Chaparral’s premier amenities. Inside, you’ll find a thoughtfully upgraded interior featuring a renovated kitchen with modern counters, cabinetry, and appliances, along with crown molding, recessed lighting, updated flooring, and a stylish fireplace finish. The home is truly move-in ready. Major system upgrades add real value and efficiency, including a solar power system and a new HVAC system with upgraded ducting—providing year-round comfort and lower energy costs. Chaparral Country Club offers a true resort lifestyle with a Ted Robinson-designed 18-hole golf course, 21 pools and spas, tennis and pickleball courts, fitness center, and a vibrant clubhouse with dining and social events. Whether you’re looking for a full-time residence or seasonal retreat, this home delivers exceptional value, comfort, and lifestyle in one of Palm Desert’s most sought-after communities.

  17. 2026-03-11
    price $547,000 1585-char remark
    Show marketing remark (1585 chars)

    Reduced to Sell – South-facing mountain views with NO electrical bills thanks to rooftop SOLAR. Welcome to 103 Camino Arroyo S in Chaparral Country Club—where privacy, comfort, and lifestyle come together in one beautifully updated single-level home. This 3-bedroom, 3-bath residence offers 2,051 sq ft of open living space and expansive south-facing mountain views from a private back patio—perfect for relaxing mornings and peaceful desert evenings. Unlike golf course properties, this home offers a quiet, private setting with no cart traffic, no stray golf balls, and a more tranquil outdoor experience—while still enjoying full access to all of Chaparral’s premier amenities. Inside, you’ll find a thoughtfully upgraded interior featuring a renovated kitchen with modern counters, cabinetry, and appliances, along with crown molding, recessed lighting, updated flooring, and a stylish fireplace finish. The home is truly move-in ready. Major system upgrades add real value and efficiency, including a solar power system and a new HVAC system with upgraded ducting—providing year-round comfort and lower energy costs. Chaparral Country Club offers a true resort lifestyle with a Ted Robinson-designed 18-hole golf course, 21 pools and spas, tennis and pickleball courts, fitness center, and a vibrant clubhouse with dining and social events. Whether you’re looking for a full-time residence or seasonal retreat, this home delivers exceptional value, comfort, and lifestyle in one of Palm Desert’s most sought-after communities.

  18. 2026-02-20
    listed $570,000 Active 1585-char remark
    Show marketing remark (1585 chars)

    Reduced to Sell – South-facing mountain views with NO electrical bills thanks to rooftop SOLAR. Welcome to 103 Camino Arroyo S in Chaparral Country Club—where privacy, comfort, and lifestyle come together in one beautifully updated single-level home. This 3-bedroom, 3-bath residence offers 2,051 sq ft of open living space and expansive south-facing mountain views from a private back patio—perfect for relaxing mornings and peaceful desert evenings. Unlike golf course properties, this home offers a quiet, private setting with no cart traffic, no stray golf balls, and a more tranquil outdoor experience—while still enjoying full access to all of Chaparral’s premier amenities. Inside, you’ll find a thoughtfully upgraded interior featuring a renovated kitchen with modern counters, cabinetry, and appliances, along with crown molding, recessed lighting, updated flooring, and a stylish fireplace finish. The home is truly move-in ready. Major system upgrades add real value and efficiency, including a solar power system and a new HVAC system with upgraded ducting—providing year-round comfort and lower energy costs. Chaparral Country Club offers a true resort lifestyle with a Ted Robinson-designed 18-hole golf course, 21 pools and spas, tennis and pickleball courts, fitness center, and a vibrant clubhouse with dining and social events. Whether you’re looking for a full-time residence or seasonal retreat, this home delivers exceptional value, comfort, and lifestyle in one of Palm Desert’s most sought-after communities.

  19. 2026-02-01
    historical $570,000 1585-char remark
    Show marketing remark (1585 chars)

    Reduced to Sell – South-facing mountain views with NO electrical bills thanks to rooftop SOLAR. Welcome to 103 Camino Arroyo S in Chaparral Country Club—where privacy, comfort, and lifestyle come together in one beautifully updated single-level home. This 3-bedroom, 3-bath residence offers 2,051 sq ft of open living space and expansive south-facing mountain views from a private back patio—perfect for relaxing mornings and peaceful desert evenings. Unlike golf course properties, this home offers a quiet, private setting with no cart traffic, no stray golf balls, and a more tranquil outdoor experience—while still enjoying full access to all of Chaparral’s premier amenities. Inside, you’ll find a thoughtfully upgraded interior featuring a renovated kitchen with modern counters, cabinetry, and appliances, along with crown molding, recessed lighting, updated flooring, and a stylish fireplace finish. The home is truly move-in ready. Major system upgrades add real value and efficiency, including a solar power system and a new HVAC system with upgraded ducting—providing year-round comfort and lower energy costs. Chaparral Country Club offers a true resort lifestyle with a Ted Robinson-designed 18-hole golf course, 21 pools and spas, tennis and pickleball courts, fitness center, and a vibrant clubhouse with dining and social events. Whether you’re looking for a full-time residence or seasonal retreat, this home delivers exceptional value, comfort, and lifestyle in one of Palm Desert’s most sought-after communities.

  20. 2019-08-30
    soldstatus $309,800 Closed Sale 670-char remark
    Show marketing remark (670 chars)

    NEW! On the Market! Welcome Home to the Beautiful Chaparral Country Club! This residence is perfect for seasonal or year-round residents. Newly upgraded/renovated: Kitchen, Counters, Cabinets, Dishwasher, Stove, Built in Microwave, Crown Molding, Recessed Lights, Paint Throughout, Tile Flooring, Carpet, Window Treatment, Fireplace Tile Finish, and much more! Spacious layout is perfect for those seasonal gatherings. Newer AC/Heating Unit and Water Heater. Property is located just a few steps from one of the 21 heated community pools. Security guard gated community with 24 Hour roving patrol. This property is turnkey move-in ready and truly must see to appreciate!

  21. 2019-08-30
    soldstatus $310,000
    Show marketing remark (670 chars)

    NEW! On the Market! Welcome Home to the Beautiful Chaparral Country Club! This residence is perfect for seasonal or year-round residents. Newly upgraded/renovated: Kitchen, Counters, Cabinets, Dishwasher, Stove, Built in Microwave, Crown Molding, Recessed Lights, Paint Throughout, Tile Flooring, Carpet, Window Treatment, Fireplace Tile Finish, and much more! Spacious layout is perfect for those seasonal gatherings. Newer AC/Heating Unit and Water Heater. Property is located just a few steps from one of the 21 heated community pools. Security guard gated community with 24 Hour roving patrol. This property is turnkey move-in ready and truly must see to appreciate!

  22. 2019-08-03
    status Pending Sale 670-char remark
    Show marketing remark (670 chars)

    NEW! On the Market! Welcome Home to the Beautiful Chaparral Country Club! This residence is perfect for seasonal or year-round residents. Newly upgraded/renovated: Kitchen, Counters, Cabinets, Dishwasher, Stove, Built in Microwave, Crown Molding, Recessed Lights, Paint Throughout, Tile Flooring, Carpet, Window Treatment, Fireplace Tile Finish, and much more! Spacious layout is perfect for those seasonal gatherings. Newer AC/Heating Unit and Water Heater. Property is located just a few steps from one of the 21 heated community pools. Security guard gated community with 24 Hour roving patrol. This property is turnkey move-in ready and truly must see to appreciate!

  23. 2019-07-17
    listed $309,800 Active 670-char remark
    Show marketing remark (670 chars)

    NEW! On the Market! Welcome Home to the Beautiful Chaparral Country Club! This residence is perfect for seasonal or year-round residents. Newly upgraded/renovated: Kitchen, Counters, Cabinets, Dishwasher, Stove, Built in Microwave, Crown Molding, Recessed Lights, Paint Throughout, Tile Flooring, Carpet, Window Treatment, Fireplace Tile Finish, and much more! Spacious layout is perfect for those seasonal gatherings. Newer AC/Heating Unit and Water Heater. Property is located just a few steps from one of the 21 heated community pools. Security guard gated community with 24 Hour roving patrol. This property is turnkey move-in ready and truly must see to appreciate!

  24. 2019-07-01
    historical
  25. 2019-02-20
    listed $299,000
  26. 2019-02-01
    soldstatus $225,000 Closed Sale
  27. 2019-02-01
    soldstatus $225,000
  28. 2019-01-17
    status Pending Sale
  29. 2019-01-15
    listed $225,000 Active
  30. 1981-02-01
    soldstatus $152,500

ⓘ 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
$4,547 · $379/mo
Projected year-2 tax
$4,547 · $379/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥114°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$63,685
− Mortgage interest
−$22,350
− Property taxes
−$4,547
− Insurance
−$1,995
− Repairs & maintenance
−$5,095
− Management
−$5,095
− HOA
−$15,804
− Depreciation
−$11,607
Taxable loss
−$2,808
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$674
After-tax cash flow
$3,530/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

+161.6% since first listed
17 events — show timeline
  • 2026-05-14 Price Changed $399,000 CRMLS
  • 2026-04-18 Price Changed $462,000 CRMLS
  • 2026-04-09 Price Changed $522,000 CRMLS
  • 2026-03-11 Price Changed $547,000 CRMLS
  • 2026-02-20 Listed $570,000 CRMLS
  • 2026-02-01 Coming Soon $570,000 CRMLS
  • 2019-08-30 Sold (Public Records) $310,000 Public Records
  • 2019-08-30 Sold (MLS) $309,800 CRMLS
  • 2019-08-03 Pending CRMLS
  • 2019-07-17 Listed $309,800 CRMLS
  • 2019-07-01 Listing Removed SDMLS
  • 2019-02-20 Listed $299,000 SDMLS
  • 2019-02-01 Sold (Public Records) $225,000 Public Records
  • 2019-02-01 Sold (MLS) $225,000 CRMLS
  • 2019-01-17 Pending CRMLS
  • 2019-01-15 Listed $225,000 CRMLS
  • 1981-02-01 Sold (Public Records) $152,500 Public Records

Property tax history

+2.6%/yr

Latest (2025): $4,547 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…