$720,000
21262 Beall
Bend, OR 97701 · Sky Vista Phase 1
Active0 days on market$284/sqft
About this home
Description
New construction by Stone Bridge Homes nestled in Bend's sought-after Sky Vista neighborhood, boasting neighborhood Cascade mountain views. this 4-bed, 3 bath, 2,533 sq ft two-story features and open great room with gas fireplace, kitchen with large island and pantry, covered deck, flexible main-floor bedroom or den and bathroom. Upstairs, enjoy a spacious loft, primary suite with walk-in closet and double vanity, plus two additional bedrooms. Built with Earth Advantage certification, energy-efficient systems, and upscale finishes that elevate every detail. Ideally located minutes from St. Charles Medical Center, premier shopping, dining, and schools.
Facts
Property details
Overview
- Bedrooms
- 4
- Bathrooms
- 3.0
- Living area
- 2,533 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$3,832/mo
Property taxes$107/mo
Homeowners insurance$200/mo
Total monthly (PITI)$4,139
Loan amount $576,000 · $144,000 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% · $143,980
%
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
-$1,900/mo
Cap rate
3.2%
Cash on cash
-15.8%
Cash needed
$143,980
At $719,900 with 20% down, this property runs $1,900 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- $727
Net operating income$1,932
Loan payment- $3,832
Cash flow-$1,900
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
