Reunion Plan, Trilogy at The Polo Club, Indio, CA, 92201 | $1,039/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
2080 sft

146 Eastlake Dr, Palm Springs, CA, 92264

3 Bed
2 Bath
1756 sft

81159 Calle Orfila, Indio, CA, 92203

2 Bed
1 Bath
616 sft

82075 Country Club Dr UNIT 37, Indio, CA, 92201

3 Bed
2 Bath
1800 sft

45065 Desert View Ct, La Quinta, CA, 92253

Nearby investment properties with comparable prices

4 Bed
2 Bath
1692 sft

Residence Three Plan, Espana : Avila, Indio, CA, 92203

2 Bed
2 Bath
1884 sft

43003 Torno Pl, Indio, CA, 92203

2 Bed
2 Bath
1661 sft

42475 Adams St #9, Indio, CA, 92203

3 Bed
3 Bath
1905 sft

67673 S Natoma Dr, Cathedral City, CA, 92234

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 Indio at Reunion Plan, Trilogy at The Polo Club, Indio, CA, 92201 offers a 9.47% rental yield on a $607,990 purchase with $4,800/mo rent. Total monthly income registers $4,800/mo, and a $2,976/mo payment leaves $1,039/mo available for distribution. Annual cash flow reaches $12,464/yr on $200,029 to close, and return on cash invested stands at 26.29% in year one. Equity gained on principal adds $3,923/yr while 5% annual appreciation supports $167,976 over five years. Portfolio math shows five-year ROI at 137.03% and total cumulative return in cash at $274,104. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,800/mo property income against a $2,976/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 92201, Indio, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,307 (100%)
Owner Occupied HU	12,137 (48.0%)
Renter Occupied HU	9,279 (36.7%)
Vacant Housing Units	3,891 (15.4%)
Median Home Value	$480,178
Average Home Value	$519,362