$1,111,000
3340 Celilo
Bend, OR 97703 · Discovery West Phase 4
Down $201,000 from original list price $1,300,000.
Closed Nov 2025264 days on market$687/sqft
About this home
Description
Introducing Terrane at Discovery West - Sustainable Pacific NW Living! Terrane isn't just a place to live; it's a testament to modern building practices and to our unwavering commitment to sustainability. Conveniently located near Discovery Corner, trail systems and parks, providing you with an ideal blend of urban convenience and natural beauty. Designed to last, ensuring your home remains as stunning and functional as the day you first fell in love with it. Featuring superior sound excellence, making your home a peaceful retreat. Our floor plans cater to your unique lifestyle, whether you seek open spaces, extra privacy, or additional functionality we have it. All homes feature stunning roof decks with panoramic views of the greenway and surroundings. At Terrane, we're thinking ahead with a solar-ready design. Choose from two distinct floor plans, one of which includes an ADU. Discover your new home today!
Facts
Property details
Overview
- Bedrooms
- 3
- Bathrooms
- 3.0
- Living area
- 1,600 sq ft
- Property type
- Townhouse
- Year built
- 2024
- Property age
- 2 years
- Style
Listing courtesy of Harcourts The Garner Group Real Estate, agent Shelley Griffin
Data last updated June 27, 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$5,849/mo
Property taxes$568/mo
Homeowners insurance$305/mo
Total monthly (PITI)$6,723
Loan amount $879,000 · $220,000 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% · $219,800
%
Income
$
Estimate $2,336 ($2,100–$2,675) · HUD Fair Market Rent (FY2025), Deschutes County, 3BR. Edit to your own number.
%
Operating expenses
$
$
%
%
%
$
Cash flow
-$4,735/mo
Cap rate
1.2%
Cash on cash
-25.9%
Cash needed
$219,800
At $1,099,000 with 20% down, this property runs $4,735 per month negative. Adjust the price, down payment, or rent to find what works.
Monthly cash flow
Gross rent$2,336
Vacancy (5%)- $117
Operating income$2,219
Operating expenses- $1,105
Net operating income$1,114
Loan payment- $5,849
Cash flow-$4,735
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.
History
Listing history
- Price changeNov 20, 2025$1,111,000
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
