$5,695,000
82451 John Nobles, Indio CA 92201
Multi-Family (24 Units)
Property type
134 days
On market
$226
Price per sqft
0 cars
Garage
1972
Year built
55,757 sqft
Lot size
Open Houses
Overview
TRUE +7% CAP - John Nobles Townhomes - Multi-Family - Current CAP Rate of 7.13%, ProForma CAP Rate of 7.74%. All units have been fully renovated & re-tenanted at market-rate rents across the property. / All Two-Story Townhouse Style Units - Unparalleled unit mix of (16) 3 Bed 1.5 Bath townhomes & (8) 4 Bed 2 Bath townhomes. / Over $1,000,000 in recent capital improvements,...
Listing provided by: DARREN CORREA DRE #02066621, LE INVESTMENT GROUP
Listing updated: Jan 23, 2026 at 02:57am.
Last checked: Jun 5, 2026 at 04:30am
Source: CRMLS #IV26016411
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 16 | 3 | 2 | — | $2,195 | $33,453 | $2,195 | Unfurnished |
| 8 | 4 | 2 | — | $2,400 | $19,165 | $2,495 | Unfurnished |
# of Buildings: 4
# of Units Total: 24
Separate Electric Meters: 24
Separate Gas Meters: 24
Separate Water Meters: 24
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
9.0x
List Price / Annual Gross Rent
Cap Rate
7.13%
NOI / List Price
Gross Scheduled Income: $631,416
Operating Expense: $199,871
Net Operating Income: $405,958
Annual Operating Expenses
Electric: $720
Fuel: $0
Insurance: $21,181
New Taxes: $69,117
Professional Management: $24,233
Trash: $11,520
Water / Sewer: $5,300
Interior
Heating: None
Laundry: Washer Hookup
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Twenty One To Twenty Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 614120002
Additional Parcels: No
Tax Lot: 1
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 82451 John Nobles, Indio, CA 92201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$4,556,000
Total Interest
$5,810,927
Total Payment
$10,366,927
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$34,879
per month
Property History for 82451 John Nobles
Indio Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92201.
Similar Homes
Listings with similar prices to 82451 John Nobles