▶ Tour
▶ Tour
Searching for the perfect Central Oregon base camp on nearly half an acre with your own private backyard park? Don't miss this beautiful single level like new 3 bed, 2 bath, 1500 sqft home built in 2020 located in Oregon Water Wonderland. Fully fenced side and backyard offering a forested private retreat plus room for RV, boat, or trailer parking, 50-amp service available for a hot tub or RV Hookup. Recently added carport, and 8x10 storage shed for storage. Inside, enjoy builder upgraded cabinets, doors, added windows, LVP flooring in main living spaces, solar tube light, and an effecient Vermont wood stove. HVAC is prewired for AC. Oregon Water Wonderland offers paved streets, private marina/boat launch access to the Big Deschutes River, snow removal, and community public water and sewer - no septic or well to worry about! This property is conveniently located within Oregon Water Wonderland close to Sunriver, Bend, Mt. Bachelor, and endless Central Oregon recreation.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $400,000 · $100,000 down · 30 year term
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 $2,336 ($2,100–$2,675) · HUD Fair Market Rent (FY2025), Deschutes County, 3BR. Edit to your own number.
At $499,995 with 20% down, this property runs $1,102 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.
Listing courtesy of RE/MAX Key Properties, agent Erin Shinn, 541-728-0033
Data last updated August 1, 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.
