$479,000
304 Desert Falls E, Palm Desert CA 92211
Multi-Family
Property type
110 days
On market
N/A
Price per sqft
2 cars
Garage
1989
Year built
N/A
Lot size
Home highlights
Open Houses
Overview
Welcome to 304 Desert Falls Drive East, a fully renovated and professional designed located in the highly desirable Desert Falls Country Club. This 2-bedroom, 2-bathroom condo features a bright, open floor plan ideal for a primary residence, second home, or short-term rental. The property is offered furnished as shown for a true turnkey experience. New sound proof flooring...
Listing provided by: Scott Miller DRE #01131182, Coldwell Banker Realty
Listing updated: Jun 9, 2026 at 07:00pm.
Last checked: Jun 9, 2026 at 07:30pm
Source: CRMLS #OC26037555
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | 2 | $50,000 | $50,000 | $50,000 | Furnished |
# of Buildings: 1
# of Units Total: 1
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Dishwasher: 1
Disposal: 1
Ranges: 1
Refrigerator: 1
Rent Control: No
Units Leased: 1
Financial Snapshot
Gross Rent Multiplier
8.0x
List Price / Annual Gross Rent
Cap Rate
12%
NOI / List Price
Gross Scheduled Income: $60,000
Vacancy Allowance: $1,800
Vacancy Allowance Rate: 3%
Operating Expense: $1,200
Net Operating Income: $57,000
Annual Operating Expenses
Cable TV: $0
Electric: $1,500
Furniture Replacement: $0
Gardener: $0
Fuel: $0
Insurance: $55
Licenses: $0
Maintenance: $600
New Taxes: $5,388
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $50
Water / Sewer: $40
Interior
Interior Features: Ceiling Fans, Furnished, Open Floor Plan, Quartz Counters, Recessed Lighting
Room Type: Kitchen, Living Room
Cooling: Central Air
Heating: Central, Fireplaces
Appliances: Dishwasher, Exhaust Fan, Freezer, Gas Cooktop, Disposal, Gas Oven, Gas Range, Gas Water Heater, Ice Maker, Microwave, Refrigerator, Vented Exhaust Fan, Water To Refrigerator, Water Heater, Dryer, Washer
Fireplace: Gas, Living Room
Laundry: Electric Dryer Hookup, Gas Dryer Hookup, Laundry Room, Dryer Included, Washer Included
Entry Location: 2nd Floor
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Door Features: Mirrored Closet Doors, Panel Doors
Window Features: Blinds, Custom Coverings, Screens
Property Condition: Updated Remodeled, Turnkey
Common Walls: One Common Wall, No One Above
Security Features: Carbon Monoxide Detectors, Gated With Attendant, Twenty Four Hour Security, Smoke Detectors
Lot Features: Close To Clubhouse, Cul-de-sac
Pool: Community, Heated, In Ground, Association
Spa: Association, Community, Heated, In Ground
Fencing: None
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property, Volts220 In Laundry
Utilities: Cable Connected, Electricity Connected, Sewer Connected
View: Golf Course, Mountains, Pool
Road Frontage Type: Private Road
Road Surface Type: Paved
Garage and Parking
Parking: Door Multi, Driveway Down Slope From Street, Garage Faces Front, Garage, Garage Door Opener
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: Condominium
Parcel #: 626021041
Additional Parcels: No
Tax Lot: 1
Subdivision: Desert Falls C.C. (32405)
Community
HOA: Yes
HOA Fee: $263 / Month
HOA Name: Dwesert Falls Master Ass
HOA Phone: 760-341-6016
HOA Fee 2: $586
HOA Fee 2 Frequency: Month
HOA Name 2: Desert Falls Villa
HOA Phone 2: 760-341-6016
HOA Amenities: Clubhouse, Controlled Access, Fitness Center, Golf Course, Maintenance Grounds, Maintenance Front Yard, Pickleball, Pool, Racquetball, Spa / Hot Tub, Security, Tennis Courts, Cable Tv
Senior Community: No
Community Features: Golf, Pool
Nearby Schools
Nearby schools around the 304 Desert Falls E, Palm Desert, CA 92211. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$383,200
Total Interest
$488,750
Total Payment
$871,950
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$3,920
per month
Property History for 304 Desert Falls E
Palm Desert Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92211.
Similar Homes
Listings with similar prices to 304 Desert Falls E