Residence 2457 Plan, The Collection at Campanile, Cathedral City, CA, 92234 | $1,673/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
2146 sft

25504 Cedar Glen Dr, Idyllwild, CA, 92549

3 Bed
4 Bath
2403 sft

56365 Riviera, La Quinta, CA, 92253

2 Bed
2 Bath
1325 sft

72750 Citrus Ct, Palm Desert, CA, 92260

3 Bed
2 Bath
1712 sft

40072 Silktree Ct, Palm Desert, CA, 92260

Nearby investment properties with comparable prices

3 Bed
2 Bath
1904 sft

Residence One Plan, Espana : Terrassa, Indio, CA, 92203

4 Bed
2 Bath
1959 sft

Gateway Plan, Bellissima, Coachella, CA, 92236

3 Bed
2 Bath
1959 sft

Gateway Plan, Pyramid Ranch, Coachella, CA, 92236

3 Bed
2 Bath
1344 sft

26750 Saunders Mdws, Idyllwild, CA, 92549

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Cathedral City at Residence 2457 Plan, The Collection at Campanile, Cathedral City, CA, 92234 with 5% annual appreciation on a $631,340 basis while $5,578/mo rent supports operations. Total monthly income totals $5,578/mo and a $3,090/mo payment preserves $1,673/mo for cash returns. Annual cash flow comes to $20,070/yr on $207,711 deployed, and return on cash invested reaches 29.72% in year one. Equity gained on principal adds $4,074/yr, and five-year appreciation sums $174,428 alongside rental yield of 10.6%. Five-year ROI measures 155.43% and total cumulative return in cash totals $322,847.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,578/mo property income versus a $3,090/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 92234, Cathedral City, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	23,545 (100%)
Owner Occupied HU	12,100 (51.4%)
Renter Occupied HU	6,816 (28.9%)
Vacant Housing Units	4,629 (19.7%)
Median Home Value	$574,412
Average Home Value	$608,642