OFF_MARKETRisky Deal158 days on market

309 Via Don Benito

309 Via Don Benito, Cathedral City, CA 92234, Cathedral City, CA 92234
$129,800
Zestimate®:$119,400

Listing Price

Property image 1
309 Via Don Benito, Cathedral City, CA 92234
Loc: Cathedral City, CA
Days Listed
158
Tax Assessed
$25k
Zestimate®
$119k
Market Rate
Rent Estimate
$2,173/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.

4

Rancho Mirage Elementary School

K-5
2.6 mi away
4

Nellie N. Coffman Middle School

6-8
1.6 mi away
4

Cathedral City High School

9-12
2 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
Risky
Confidence Score: 6/10
Exercise caution due to potential market volatility.
Cap Rate
16.92%
Total ROI
74.3%
Cash Flow
$1,174/mo
DSCR
2.79
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At a purchase price of $129,800, the projected 16.9% rental yield and $1,174 monthly cash flow appear exceptional on paper; however, a conservative analyst must look beyond the top-line figures. This property is a manufactured home, which in Cathedral City typically indicates it is situated in a land-lease community. Monthly space rent, which can range from $700 to $1,200 in this region, may not be fully factored into the cash flow calculation, potentially erasing the projected profit. Additionally, manufactured homes often depreciate structurally and face stricter financing requirements, limiting resale liquidity. While the immediate cash-on-cash return is high, the lack of land ownership and vulnerability to lot fee increases represent significant long-term risks.

Strengths
  • High gross rental yield exceeding 16%
  • Low entry-level price point for the Coachella Valley market
  • Generous 1,560 sqft floor plan for a 2-bedroom configuration
  • Strong short-term cash flow potential if space rent remains stable
Considerations
  • Likely land-lease structure which increases overhead and limits equity growth
  • Manufactured homes generally appreciate slower than traditional stick-built real estate
  • Financing hurdles for older manufactured units often require cash buyers or specialized loans
  • Exposure to extreme desert heat increases utility costs and HVAC maintenance requirements
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-15Sold$119,000$76
2026-05-16Contingent$129,800$83
2026-04-07Listed for sale$129,800$83
2026-04-06Contingent$129,800$83
2026-03-29Price change$129,800$83
2026-03-01Price change$149,000$96
2025-11-28Listed for sale$169,000$108

Tax History

YearProperty TaxTax Assessment
2026$0$25,158
2025$276.78$25,158
2024$274.58$23,960
2023$267.72$22,603
2022$244.8$20,548
2021$256.12$21,527
2020$223.64$19,570
2019$217.6$19,000
2018$217.7$19,000
2017$138.2$19,000
2016$138.2$19,000
2015$133.26$19,000
2014$134.98$19,000
2013$0$19,000
2012$0$17,100
2011$0$16,500
2010$0$16,500
2009$0$33,680
2008$0$54,100
2007$0$53,040
2006$0$35,672
2005$0$34,973
2003$0$33,660
2002$0$33,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,560
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: $129,800Rent Basis: Observed Comp Model ($2,173/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
13.94%

NOI: $18,090/yr

Cash-on-Cash Yield
33.5%

On $29,854 invested

DSCR Ratio
2.24x

Prime loan qualification

5-Yr Leveraged ROI
+261.8%

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)-$16/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$109/mo
Repairs & Maintenance (10% of rent)-$217/mo
Property Management (8% of rent)-$174/mo
Total Pure Operating Expenses-$666/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,173/mo
Less: Operating Expenses-$666/mo
Net Operating Income (NOI)+$1,507/mo
Less: Debt Service (30yr @ 6.75%)-$674/mo
Net Cash Flow
$834/mo
$10,008/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cathedral City.