$1,025,000

61197 Beverly

Bend, OR 97702 · Lodges at Bachelor V

Active11 days on market$379/sqft

Schedule a tour Ask a question

Property facts

Bedrooms: 5
Bathrooms: 3.0
Living area: 2,704 sq ft
Lot size

Property type

Single Family Residence

MLS number

220222234

Style

Northwest, Other

Listing courtesy of Ninebark Real Estate, agent Scott Sherman

Data last updated June 12, 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.

Description

Beautiful and spacious home located in one of Bend's newest neighborhoods! This thoughtfully designed 5-bedroom, 3-bathroom home offers 2,704 square feet of living space with an open floor plan, bonus room, and plenty of flexibility for families, guests, or dedicated home offices.The kitchen is ideal for entertaining and features stainless steel appliances, quartz countertops, a gas range, large island, and walk-in pantry. The spacious primary suite offers a relaxing retreat with a soaking tub, separate shower, and oversized walk-in closet.Enjoy easy access to Central Oregon outdoor recreation, from skiing at Mount Bachelor to hiking and biking the Cascade trails. Outdoor features include a covered patio, sprinkler system, and fully fenced back and side yards.

Schools

Schools and district

Elementary

William E Miller Elem

Middle

Cascade Middle

High

Summit High

Parks and recreation

Parks and recreation nearby

Estimate

Monthly payment estimate

A rough estimate, not a quote. A real number comes from a lender.

Home price

Down payment %

Rate %

Term (years)

Principal + interest$5,000/mo

Property taxes$1,000/mo

Homeowners insurance$0/mo

Total monthly (PITI)$6,000

Loan amount $820,000 · $205,000 down · 30 year term

For investors

Could this be a rental?

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.

Purchase & financing

Purchase price

Rehab budget (optional)

Down payment25% · $256,250

Interest rate

Loan term

Income

Monthly rent

Estimate $2,799 ($2,525–$3,225) · HUD Fair Market Rent (FY2025), Deschutes County, 4BR. Edit to your own number.

Vacancy

Operating expenses

Property taxes (yearly)

Insurance (yearly)

Management (% of rent)

Maintenance (% of rent)

Capital reserves (% of rent)

HOA (monthly)

Cash flow

-$3,915/mo

Cap rate

1.7%

Cash on cash

-18.3%

Cash needed

$256,250

At $1,025,000 with 25% down, this property runs $3,915 per month negative. Adjust the price, down payment, or rent to find what works.

Monthly cash flow

Gross rent$2,799

Vacancy (5%)- $140

Operating income$2,659

Operating expenses- $1,199

Net operating income$1,460

Loan payment- $5,375

Cash flow-$3,915

Browse homes for sale

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.

Location

Where this home sits

On the Deschutes River in Bend, near downtown and the route to Mt. Bachelor.

Climate risk

Long-term climate exposure

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 report

Investment

Vacation rental potential

We 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

Video tours