CashFlowRE
Sign in Sign up
73450 Country Club Dr Spc 259
C- Composite 53.39
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 +25.4/30.0
  • DSCR +8.4/10.0
  • 1% rule +6.7/10.0
  • Schools +3.8/10.0
  • Condition / age +3.8/5.0
  • Rent growth +2.9/5.0
  • Livability +2.6/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$315,000

73450 Country Club Dr Spc 259 · Palm Desert, CA 92260
2 bd · 2.0 ba · 2,022 sqft · Manufactured · 138 Days on market
Built 1986 Good condition $156/sqft · 24% above area Est $253k · 24% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautifully updated, absolutely immaculate, golf course home in Suncrest Country Club is move-in ready! With two bedrooms, two bathrooms, AND an office / den, in over 2,000 square feet of living space, it also features a massive living room with vaulted ceilings & a gas fireplace, an inviting, updated kitchen with contemporary appliances & a breakfast area, a formal dining room with built-ins, an office / den with French doors & more built-ins (could also be used as a third bedroom), a dedicated laundry with washer & dryer, a generous guest bedroom, and a huge primary suite with luxury en-suite bath and walk-in closet. The covered lanai, with it's sweeping golf course views, supports year-round, outdoor living. But it's not just beautiful, it's also functional; the covered carport, double-door utility shed (room for golf cart), drywalled walls, beautiful tile & carpet throughout, dual pane windows AND the owned solar are a testament to the clever attention to detail throughout this home. In addition to the nine hole golf course, community amenities also include three swimming pools & spas, eight pickle-ball courts, a tennis court, putting green, a clubhouse with a billiards room & library, and a dog park. Schedule your tour today! (NOTE: Suncrest Country Club is a 55+ community. Monthly lot rent is $1,100. There is no additional HOA fee. )

Key facts

  • Community amenities
  • Three swimming pools
  • Covered lanai

Tags

UPDATED KITCHENCOVERED LANAIOWNED SOLARCOMMUNITY AMENITIESTHREE SWIMMING POOLSEIGHT PICKLE-BALL COURTS

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 $315k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $723 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $315k).
  • Recommended offer: $277k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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); 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 $3,671/mo this rent would consume 63% 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 $9k 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 138 days — a 12% lower offer ($277k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

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 $277,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 138 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.17%
Cap rate
9.05%
Cash-on-cash
9.84%
DSCR
1.44
GRM
7.2

CMA / ARV

ARV (median comp)
$253,114
List price
$315,000
Delta
24.45%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
73550 Cabazon Peak Dr 0.43mi 2/2.0 2,001 (-1%) 4mo $394,000 $197 75
73450 Country Club Dr Unit Sp. 91 0.15mi 2/2.0 1,788 (-12%) 0mo $255,000 $143 74
73701 Half Way Dr 0.44mi 2/2.5 1,890 (-6%) 2mo $400,000 $212 65
39475 Moronga Canyon Dr 0.22mi 2/2.0 1,740 (-14%) 3mo $210,000 $121 64
39759 Manzanita Dr 0.53mi 3/2.0 (+1) 1,940 (-4%) 2mo $449,900 $232 62
73297 Highland Springs Dr #2 0.44mi 2/2.0 1,800 (-11%) 0mo $275,000 $153 61
39663 White Canyon Dr. Dr 0.43mi 2/2.5 1,800 (-11%) 3mo $475,000 $264 57
38785 Bautista Canyon Way 0.44mi 2/2.0 1,760 (-13%) 2mo $330,000 $188 56
39800 Desert Greens Dr E 0.58mi 2/2.0 1,760 (-13%) 2mo $365,000 $207 50
39260 Desert Greens Dr. East Dr E 0.59mi 3/2.0 (+1) 1,840 (-9%) 3mo $365,000 $198 50
39700 E Desert Grns E 0.57mi 3/2.0 (+1) 1,782 (-12%) 2mo $395,000 $222 47
38251 Desert Greens Dr E 0.73mi 2/2.0 1,780 (-12%) 1mo $253,000 $142 46

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
-3.1%
Equity multiple
0.89×
Total profit
$-10,020
Equity at exit
$46,968
10-year hold
IRR
5.0%
Equity multiple
1.35×
Total profit
$30,472
Equity at exit
$27,235

Cash invested: $88,200 (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
7.2×

Monthly cashflow live

Estimated rent
$3,671 high interval (Pro) →
Mortgage (P&I)
$1,652
Tax est. 1.5%
$394 /mo · $4,725/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$771
Net cashflow
$723

Break-even live

Break-even rent $2,756
Max offer price $315,000
Occupancy floor 75%

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
$78,750
Closing costs
$9,450
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
3253 Via Giorna Palm Desert, CA 2.0 2.0 1961 $4,500 $2.29 24d 1 0.13mi
4155 Via Mattina Palm Desert, CA 3.0 3.0 2278 $3,200 $1.40 5d 1 0.14mi
4155 Via Mattina Palm Desert, CA 3.0 3.0 2278 $3,200 $1.40 44d 1 0.14mi
4155 Via Mattina Unit 4155 Palm Desert, CA 2.0 3.0 2278 $3,500 $1.54 44d 1 0.14mi
4162 Via Mattina Palm Desert, CA 2.0 2.0 1867 $2,950 $1.58 13d 1 0.15mi
73450 Country Club Dr #120 Palm Desert, CA 2.0 2.0 1856 $2,995 $1.61 11d 1 0.16mi
248 Strada Fortuna Palm Desert, CA 2.0 2.0 1400 $2,500 $1.79 44d 1 0.28mi
40064 Silktree Ct Palm Desert, CA 3.0 2.0 1712 $3,200 $1.87 24d 1 0.35mi
170 Via Tramonto Palm Desert, CA 3.0 2.0 1910 $4,000 $2.09 44d 1 0.36mi
170 Via Tramonto Palm Desert, CA 3.0 2.0 1910 $3,900 $2.04 11d 1 0.36mi
3443 Via Leonardo Palm Desert, CA 3.0 2.0 2341 $4,000 $1.71 5d 1 0.40mi
2701 Via Calderia Palm Desert, CA 2.0 2.0 1559 $2,850 $1.83 24d 1 0.42mi
40255 Sagewood Dr Palm Desert, CA 3.0 2.0 1712 $3,300 $1.93 18d 1 0.48mi
40605 Ventana Ct Palm Desert, CA 3.0 2.5 2093 $4,500 $2.15 18d 1 0.48mi
1803 Via San Martino Palm Desert, CA 2.0 2.0 1559 $3,900 $2.50 44d 1 0.49mi
73843 Line Canyon Ln Palm Desert, CA 2.0 2.0 1570 $2,100 $1.34 11d 1 0.50mi
40592 Palm Ct Palm Desert, CA 3.0 2.5 2498 $5,000 $2.00 13d 1 0.52mi
73639 Cabazon Peak Dr Palm Desert, CA 2.0 2.0 1717 $2,400 $1.40 44d 1 0.53mi
41517 Armanac Ct Palm Desert, CA 3.0 2.0 1537 $3,400 $2.21 3d 1 0.53mi
73075 Buck Springs Dr Palm Desert, CA 2.0 2.0 1440 $1,950 $1.35 44d 1 0.54mi
40556 Clover Ln Palm Desert, CA 3.0 2.5 1880 $4,200 $2.23 44d 1 0.58mi
73983 Munn Cir Palm Desert, CA 3.0 2.0 2064 $3,400 $1.65 44d 1 0.59mi
73750 Calle Bisque Palm Desert, CA 3.0 2.0 1537 $6,500 $4.23 44d 1 0.60mi
40560 Glenwood Ln Palm Desert, CA 3.0 3.0 2052 $6,500 $3.17 44d 1 0.61mi
38250 Azalea Dr Palm Desert, CA 2.0 2.0 1806 $5,500 $3.05 44d 1 0.67mi
255 San Remo St Palm Desert, CA 2.0 2.0 1656 $6,600 $3.99 44d 1 0.74mi
217 Las Lomas Palm Desert, CA 2.0 2.0 1656 $6,300 $3.80 44d 1 0.75mi
8 Las Cruces Ln Palm Desert, CA 2.0 2.0 1705 $5,000 $2.93 44d 1 0.76mi
205 Las Lomas Palm Desert, CA 2.0 2.0 1457 $6,000 $4.12 44d 1 0.76mi
323 San Remo St Palm Desert, CA 2.0 2.0 1556 $8,500 $5.46 44d 1 0.77mi
177 Las Lomas Palm Desert, CA 2.0 2.0 1800 $7,500 $4.17 44d 1 0.79mi
264 Avenida del Sol Palm Desert, CA 2.0 2.0 1800 $6,000 $3.33 44d 1 0.82mi
311 Villena Way Palm Desert, CA 2.0 2.0 1653 $7,000 $4.23 24d 1 0.84mi
4 Hermosillo Ln Palm Desert, CA 2.0 2.0 1572 $2,900 $1.84 18d 1 0.84mi
214 La Paz Way Palm Desert, CA 2.0 1.5 1670 $6,700 $4.01 44d 1 0.87mi
363 San Remo St Palm Desert, CA 2.0 2.0 1656 $7,500 $4.53 44d 1 0.87mi
142 Lake Shore Dr Rancho Mirage, CA 3.0 3.0 1888 $4,850 $2.57 44d 1 0.87mi
359 Villena Way Palm Desert, CA 2.0 2.0 2208 $9,500 $4.30 44d 1 0.88mi
144 Las Lomas Palm Desert, CA 2.0 2.0 1584 $6,000 $3.79 24d 1 0.89mi
305 Durango Palm Desert, CA 2.0 2.0 1670 $6,300 $3.77 44d 1 0.89mi

Listing history 31 events

  1. 2026-06-17
    days on market $315,000 Active 138 DOM
  2. 2026-06-16
    days on market $315,000 Active 137 DOM
  3. 2026-06-15
    days on market $315,000 Active 136 DOM
  4. 2026-06-13
    days on market $315,000 Active 134 DOM
  5. 2026-06-09
    days on market $315,000 Active 130 DOM
  6. 2026-06-08
    days on market $315,000 Active 129 DOM
  7. 2026-06-07
    days on market $315,000 Active 128 DOM
  8. 2026-06-04
    days on market $315,000 Active 125 DOM
  9. 2026-06-03
    days on market $315,000 Active 124 DOM
  10. 2026-06-02
    days on market $315,000 Active 123 DOM
  11. 2026-06-01
    days on market $315,000 Active 122 DOM
  12. 2026-05-31
    days on market $315,000 Active 121 DOM
  13. 2026-03-09
    price $315,000 1410-char remark
    Show marketing remark (1410 chars)

    This beautifully updated, absolutely immaculate, golf course home in Suncrest Country Club is move-in ready! With two bedrooms, two bathrooms, AND an office / den, in over 2,000 square feet of living space, it also features a massive living room with vaulted ceilings & a gas fireplace, an inviting, updated kitchen with contemporary appliances & a breakfast area, a formal dining room with built-ins, an office / den with French doors & more built-ins (could also be used as a third bedroom), a dedicated laundry with washer & dryer, a generous guest bedroom, and a huge primary suite with luxury en-suite bath and walk-in closet. The covered lanai, with it's sweeping golf course views, supports year-round, outdoor living. But it's not just beautiful, it's also functional; the covered carport, double-door utility shed (room for golf cart), drywalled walls, beautiful tile & carpet throughout, dual pane windows AND the owned solar are a testament to the clever attention to detail throughout this home. In addition to the nine hole golf course, community amenities also include three swimming pools & spas, eight pickle-ball courts, a tennis court, putting green, a clubhouse with a billiards room & library, and a dog park. Schedule your tour today! (NOTE: Suncrest Country Club is a 55+ community. Monthly lot rent is $1,100. There is no additional HOA fee. )

  14. 2026-01-30
    listed $330,000 Active 1410-char remark
    Show marketing remark (1410 chars)

    This beautifully updated, absolutely immaculate, golf course home in Suncrest Country Club is move-in ready! With two bedrooms, two bathrooms, AND an office / den, in over 2,000 square feet of living space, it also features a massive living room with vaulted ceilings & a gas fireplace, an inviting, updated kitchen with contemporary appliances & a breakfast area, a formal dining room with built-ins, an office / den with French doors & more built-ins (could also be used as a third bedroom), a dedicated laundry with washer & dryer, a generous guest bedroom, and a huge primary suite with luxury en-suite bath and walk-in closet. The covered lanai, with it's sweeping golf course views, supports year-round, outdoor living. But it's not just beautiful, it's also functional; the covered carport, double-door utility shed (room for golf cart), drywalled walls, beautiful tile & carpet throughout, dual pane windows AND the owned solar are a testament to the clever attention to detail throughout this home. In addition to the nine hole golf course, community amenities also include three swimming pools & spas, eight pickle-ball courts, a tennis court, putting green, a clubhouse with a billiards room & library, and a dog park. Schedule your tour today! (NOTE: Suncrest Country Club is a 55+ community. Monthly lot rent is $1,100. There is no additional HOA fee. )

  15. 2024-05-01
    soldstatus $340,000 Closed 776-char remark
    Show marketing remark (776 chars)

    Step into the premier lifestyle at Suncrest Country Club, an exclusive 55+ community centrally positioned for your convenience. Unwind in this gated haven just minutes away from shopping, dining, theaters, and hospitals. Elevate your active lifestyle with pickleball, golf, and a vibrant clubhouse buzzing with activities. The residence boasts two bedrooms, two luxurious bathrooms, a versatile den/study room, a renovated gourmet kitchen, an elegant dining room, and a spacious living room. Enjoy the outdoors on covered patios, complete with golf course and mountain views. Additional features include a storage shed, cart-port, double paned windows, osmosis system and the added value of owned solar upgrades. Welcome to a life of comfort, style, and endless possibilities!

  16. 2024-04-19
    status Pending 776-char remark
    Show marketing remark (776 chars)

    Step into the premier lifestyle at Suncrest Country Club, an exclusive 55+ community centrally positioned for your convenience. Unwind in this gated haven just minutes away from shopping, dining, theaters, and hospitals. Elevate your active lifestyle with pickleball, golf, and a vibrant clubhouse buzzing with activities. The residence boasts two bedrooms, two luxurious bathrooms, a versatile den/study room, a renovated gourmet kitchen, an elegant dining room, and a spacious living room. Enjoy the outdoors on covered patios, complete with golf course and mountain views. Additional features include a storage shed, cart-port, double paned windows, osmosis system and the added value of owned solar upgrades. Welcome to a life of comfort, style, and endless possibilities!

  17. 2024-03-14
    historical Active Under Contract 776-char remark
    Show marketing remark (776 chars)

    Step into the premier lifestyle at Suncrest Country Club, an exclusive 55+ community centrally positioned for your convenience. Unwind in this gated haven just minutes away from shopping, dining, theaters, and hospitals. Elevate your active lifestyle with pickleball, golf, and a vibrant clubhouse buzzing with activities. The residence boasts two bedrooms, two luxurious bathrooms, a versatile den/study room, a renovated gourmet kitchen, an elegant dining room, and a spacious living room. Enjoy the outdoors on covered patios, complete with golf course and mountain views. Additional features include a storage shed, cart-port, double paned windows, osmosis system and the added value of owned solar upgrades. Welcome to a life of comfort, style, and endless possibilities!

  18. 2024-02-20
    price $345,000 776-char remark
    Show marketing remark (776 chars)

    Step into the premier lifestyle at Suncrest Country Club, an exclusive 55+ community centrally positioned for your convenience. Unwind in this gated haven just minutes away from shopping, dining, theaters, and hospitals. Elevate your active lifestyle with pickleball, golf, and a vibrant clubhouse buzzing with activities. The residence boasts two bedrooms, two luxurious bathrooms, a versatile den/study room, a renovated gourmet kitchen, an elegant dining room, and a spacious living room. Enjoy the outdoors on covered patios, complete with golf course and mountain views. Additional features include a storage shed, cart-port, double paned windows, osmosis system and the added value of owned solar upgrades. Welcome to a life of comfort, style, and endless possibilities!

  19. 2023-10-18
    listed $354,999 Active 776-char remark
    Show marketing remark (776 chars)

    Step into the premier lifestyle at Suncrest Country Club, an exclusive 55+ community centrally positioned for your convenience. Unwind in this gated haven just minutes away from shopping, dining, theaters, and hospitals. Elevate your active lifestyle with pickleball, golf, and a vibrant clubhouse buzzing with activities. The residence boasts two bedrooms, two luxurious bathrooms, a versatile den/study room, a renovated gourmet kitchen, an elegant dining room, and a spacious living room. Enjoy the outdoors on covered patios, complete with golf course and mountain views. Additional features include a storage shed, cart-port, double paned windows, osmosis system and the added value of owned solar upgrades. Welcome to a life of comfort, style, and endless possibilities!

  20. 2023-10-17
    historical $354,999 776-char remark
    Show marketing remark (776 chars)

    Step into the premier lifestyle at Suncrest Country Club, an exclusive 55+ community centrally positioned for your convenience. Unwind in this gated haven just minutes away from shopping, dining, theaters, and hospitals. Elevate your active lifestyle with pickleball, golf, and a vibrant clubhouse buzzing with activities. The residence boasts two bedrooms, two luxurious bathrooms, a versatile den/study room, a renovated gourmet kitchen, an elegant dining room, and a spacious living room. Enjoy the outdoors on covered patios, complete with golf course and mountain views. Additional features include a storage shed, cart-port, double paned windows, osmosis system and the added value of owned solar upgrades. Welcome to a life of comfort, style, and endless possibilities!

  21. 2011-06-02
    soldstatus $40,000 Closed
  22. 2011-06-02
    soldstatus $40,000 Closed
  23. 2011-05-08
    historical
  24. 2011-04-01
    price $44,999
  25. 2011-03-13
    price $49,999
  26. 2011-02-24
    listed $64,000 Active
  27. 2009-05-27
    historical
  28. 2009-05-26
    status
  29. 2009-05-14
    historical
  30. 2009-04-19
    price $55,900
  31. 2007-09-14
    listed $99,000

ⓘ 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
$44,054
− Mortgage interest
−$17,645
− Property taxes
−$4,725
− Insurance
−$1,575
− Repairs & maintenance
−$3,524
− Management
−$3,524
− Depreciation
−$9,164
Taxable income
$3,897
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$935
After-tax cash flow
$7,745/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

Good 75/100 Cosmetic rehab

This move-in ready, well-maintained home in Suncrest Country Club features updated interiors and a covered lanai, making it an ideal golf course retreat.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and resale value
  • Both update flooring in living room — improves aesthetics and resale value
  • Both install smart home features — attracts tech-savvy buyers and renters

Renovation cost estimate screening

Value-add ROI direction

  • Both paint exterior — enhances curb appeal and resale value
  • Both update flooring in living room — improves aesthetics and resale value
  • Both install smart home features — attracts tech-savvy buyers and renters

ⓘ 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

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

+218.2% since first listed
19 events — show timeline
  • 2026-03-09 Price Changed $315,000 TheMLS
  • 2026-01-30 Listed $330,000 TheMLS
  • 2024-05-01 Sold (MLS) $340,000 GPSMLS
  • 2024-04-19 Pending GPSMLS
  • 2024-03-14 Contingent GPSMLS
  • 2024-02-20 Price Changed $345,000 GPSMLS
  • 2023-10-18 Listed $354,999 GPSMLS
  • 2023-10-17 Coming Soon $354,999 GPSMLS
  • 2011-06-02 Sold (MLS) $40,000 GPSMLS
  • 2011-06-02 Sold (MLS) $40,000 GPSMLS
  • 2011-05-08 Listing Removed GPSMLS
  • 2011-04-01 Price Changed $44,999 GPSMLS
  • 2011-03-13 Price Changed $49,999 GPSMLS
  • 2011-02-24 Listed $64,000 GPSMLS
  • 2009-05-27 Listing Removed GPSMLS
  • 2009-05-26 Relisted GPSMLS
  • 2009-05-14 Listing Removed GPSMLS
  • 2009-04-19 Price Changed $55,900 GPSMLS
  • 2007-09-14 Listed $99,000 GPSMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…