OFF_MARKETExcellent Deal7 days on market

172 Larson Dr

172 Larson Dr, Cathedral City, CA 92234, Cathedral City, CA 92234
$145,000
Zestimate®:$144,100

Listing Price

Property image 1
172 Larson Dr, Cathedral City, CA 92234
Loc: Cathedral City, CA
Days Listed
7
Tax Assessed
$40k
Zestimate®
$144k
Market Rate
Lot Size
2,301 sqft
Rent Estimate
$2,631/mo
Est. Cash Flow base
Type
manufactured

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Cathedral City Elementary School

K-5
0.8 mi away
4

Nellie N. Coffman Middle School

6-8
0.8 mi away
4

Cathedral City High School

9-12
0.8 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
18.44%
Total ROI
81.9%
Cash Flow
$1,495/mo
DSCR
3.04
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-29Listed for sale$145,000$137
2014-07-21Sold$41,500$39
2014-05-25Listed for sale$49,500$47
2005-07-01Sold$46,000$44

Tax History

YearProperty TaxTax Assessment
2025$362.86$39,982
2024$369$39,199
2023$372.28$38,431
2022$365.48$37,678
2021$356.22$36,940
2020$337.84$36,562
2019$330.36$35,846
2018$322.46$35,144
2017$316.2$34,455
2016$316.2$33,780
2015$291.8$33,274
2014$281.8$25,054
2013$0$24,942
2012$0$24,453
2011$0$23,974
2010$0$23,796
2009$0$44,699
2008$0$73,000
2007$0$76,500
2006$0$40,800
2005$0$22,000
2003$0$20,000
2002$0$20,000
2001$191.14$18,000
2000$190.08$18,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,056
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $145,000Rent Basis: Observed Comp Model ($2,631/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
15.32%

NOI: $22,211/yr

Cash-on-Cash Yield
39.5%

On $33,350 invested

DSCR Ratio
2.46x

Prime loan qualification

5-Yr Leveraged ROI
+291.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$25/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$132/mo
Repairs & Maintenance (10% of rent)-$263/mo
Property Management (8% of rent)-$210/mo
Total Pure Operating Expenses-$780/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,631/mo
Less: Operating Expenses-$780/mo
Net Operating Income (NOI)+$1,851/mo
Less: Debt Service (30yr @ 6.75%)-$752/mo
Net Cash Flow
$1,099/mo
$13,182/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cathedral City.