$860,000
61193 Wagyu
Bend, OR 97702 · Countryside Phase 1
Active0 days on market$296/sqft
About this home
Description
Welcome to Countryside, in SE Bend, where convenience is built into the address: minutes from medical facilities, shopping, top dining, and easy highway access. Inside, the great room impresses with a gas fireplace, that opens to a chef's kitchen with large island, pantry, and dedicated dining space leading to the covered patio and backyard. The main-floor den doubles as a guest room or home office. A 3-bay tandem garage stretching nearly 28 feet deep - room for your vehicles, toys, or a workshop without sacrificing a single parking spot. Upstairs, the primary suite offers a generous walk-in closet and double vanity, while three additional bedrooms, and a spacious rec room - provide space and versatility.
Facts
Property details
Overview
- Bedrooms
- 5
- Bathrooms
- 3.0
- Living area
- 2,902 sq ft
- Property type
- Single Family Residence
- Year built
- 2026
- Style
- Other
- New construction
Listing courtesy of Harcourts The Garner Group Real Estate, agent Shelley Griffin
Data last updated June 25, 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.
Education
Schools
Outdoors
Parks nearby
Estimate
Monthly payment
A rough estimate, not a quote. A real number comes from a lender.
Principal + interest$4,575/mo
Property taxes$45/mo
Homeowners insurance$239/mo
Total monthly (PITI)$4,859
Loan amount $688,000 · $172,000 down · 30 year term
For investors
Rental analysis
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
$
$
20% · $171,911
%
Income
$
Estimate $2,799 ($2,525–$3,225) · HUD Fair Market Rent (FY2025), Deschutes County, 4BR. Edit to your own number.
%
Operating expenses
$
$
%
%
%
$
Cash flow
-$2,581/mo
Cap rate
2.8%
Cash on cash
-18.0%
Cash needed
$171,911
At $859,555 with 20% down, this property runs $2,581 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- $666
Net operating income$1,993
Loan payment- $4,575
Cash flow-$2,581
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
In Bend, the largest city in Central Oregon, between the high desert and the Cascades.
Climate
Climate risk
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 reportInvestment
Vacation rental
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