OWC RE
← All properties
Hacienda Townhomes 9 Units in Desert Hot Springs — owner-financed Other Multifamily Income Property in Desert Hot Springs, CA

Commercial & investment · Other Multifamily Income Property

Hacienda Townhomes 9 Units in Desert Hot Springs

Desert Hot Springs, CA

9-Unit Townhome Investment Opportunity Desert Hot Springs, California | Seller Financing Available **RARE INVESTMENT OPPORTUNITY – SELLER FINANCING AVAILABLE WITH JUST 30% DOWN!** Excellent opportunity to acquire a well-established 9-unit townhome community in Desert Hot Springs, California, featuring spacious residences, established rental income, and significant upside potential through below-market rents. Built in 2009, this residential investment property consists of nine spacious townhomes, each offering 4 bedrooms and 2.5 bathrooms, along with private backyard space. Six of the nine residences feature three-car garages, an uncommon and highly desirable amenity in the multifamily rental market. Several townhomes have undergone extensive renovations, including updated kitchens, bathrooms, flooring, and modern interior finishes. The property benefits from an established tenant base, with numerous long-term residents providing consistent rental income. **Many existing tenants are paying below-market rents**, creating an attractive opportunity for future rental growth, increased net operating income, and long-term appreciation. Investment Highlights - 9 townhome residences – 36 bedrooms and 22.5 bathrooms total - Built in 2009 - All residences feature 4 bedrooms and 2.5 bathrooms - 6 units feature spacious three-car garages - Private backyard space for every residence - Several units extensively renovated - Established long-term tenants - Significant upside potential from below-market rents - Attractive opportunity to increase NOI over time - Located in the growing Coachella Valley rental market **Seller financing is available with a 30% down payment**, providing qualified investors with an alternative to traditional bank financing. Additional financing terms are negotiable. Investment Potential This property presents a compelling opportunity to acquire a newer-construction, low-density multifamily community with spacious, family-oriented residences and substantial rental upside. With established tenants, desirable amenities, and flexible seller financing, this 9-unit townhome portfolio offers investors an attractive combination of immediate rental income and long-term value creation.

Property features

Units (doors)
9
Building square footage
14,391
Lot size
43,636 sq ft
Year built
2007

Seller terms

Owner Financing Details

Asking price

$3,500,000

Down payment

$1,050,000

Interest rate

8.25%

Balloon due after (years, 0 = none)

7

Seller-financed amount$2,450,000
Down payment$1,050,000 (30.0%)
Months until balloon84
Balance due at balloon$2,273,192
Interest paid before balloon$1,369,299
Monthly principal & interest$18,406.03

Balloon disclosure: payments are calculated over 30 years, but the remaining balance shown above becomes due in full after 7 years. Buyers typically refinance or sell before that date.

Commercial & income

Investment Property Financial Analysis

Seller-reported income

$19,735/mo

Seller-reported expenses

$59,420/yr

Seller CAP rate (0% vacancy)

5.07%

Financial figures

Gross monthly income (all sources)

$19,735

Annual operating expenses (taxes, insurance, repairs…)

$59,420

Closing & initial capital costs

$0

CAP rate

4.73%

Monthly cash flow

-$4,609

Cash-on-cash

-5.27%

Potential gross income / yr$236,820
Vacancy allowance−$11,841
Effective gross income$224,979
Operating expenses−$59,420
Net operating income (NOI)$165,559
Annual debt service−$220,872
DSCR0.75
Price per unit (door)$388,889
Price per building sq ft$243
Annual cash flow before taxes-$55,313

CAP rate = NOI ÷ asking price and is calculated before financing. Figures are estimates based on seller-provided and buyer-entered data.