▶ Tour
▶ Tour
▶ Tour
▶ Tour
Awesome River front Vacation Rental. Ground floor, and single level studio. All remodeled. Turnkey condo that comes furnished. Great rental history and reviews. Can be owner occupied or self managed, however there is a great professional manager onsite. HOA dues cover practically everything: water, sewer, gas, electric, cable and internet. Also covers pool access, exterior maintenance and snow removal. Call or Text Andy and schedule your showing today!
ListPrice: 325000.00 → 315000.00
ListPrice: 335000.00 → 325000.00
ListPrice: 355000.00 → 335000.00
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $252,000 · $63,000 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 $1,285 ($1,150–$1,475) · HUD Fair Market Rent (FY2025), Deschutes County, studio. Edit to your own number.
At $315,000 with 20% down, this property runs $892 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 MyLuckyHouse Inc., agent Andy Stearns, 541-815-8200
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.
