Listing courtesy of Cowgirl Properties, agent Rebecca Charlton
Data last updated June 13, 2026
Based on information from Oregon Data Share. All information provided is deemed reliable but is not guaranteed and should be independently verified. Listing information is for consumers personal, non-commercial use only.
This Westside Craftsman style home with a coveted and profitable ADU is a great way to get into a home with someone else contributing to the mortgage. The ADU is currently rented month to month for $1750. The main house has been a great investment for the current owner. There are 5 bedrooms and three full baths that create a lot of flexibility. Roommates, work from home, multigenerational living and large families... These bedrooms don't include the ADU! Wood floors, fresh paint inside and out, and new appliances make this move in ready. A pre-listing inspection was done and punchlist complete. An easy bike ride takes you to a few coffee shops and amazing schools. Trails can be accessed in all directions for hiking and biking and dog walking. Freshly washed windows face south for great natural light! This seller is great to work with and ready to sell. Easy to see the main house. ADU requires 24 hr notice. This is a value for the right homeowner or investor.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $743,000 · $186,000 down · 30 year term
See the monthly cash flow, cap rate, and cash-on-cash return at this price. Every number is an estimate you can adjust to your own financing and rent.
Estimate $2,799 ($2,525–$3,225) · HUD Fair Market Rent (FY2025), Deschutes County, 4BR. Edit to your own number.
At $929,000 with 25% down, this property runs $3,302 per month negative. Adjust the price, down payment, or rent to find what works.
Estimates only, not investment advice or a guarantee of rent, value, or return. Figures depend on the numbers you enter and current market conditions. Verify with your lender, tax advisor, and a Ryan Realty broker before you rely on them.
We pull climate risk data from FEMA flood maps, the Deschutes County wildland-urban interface map, and NOAA heat trends. Detailed scoring for this property is on request.
Get the climate reportWe compute vacation rental projections from comparable short-term rentals in the same community, weighted by bed count, view, and amenities. A custom projection for this property is on request.
Get the rental projection
