$979,000
19105 Trailhead
Bend, OR 97702 · Tetherow
Closed Jun 20260 days on market$935/sqft
About this home
Description
For comps only.
Facts
Property details
Overview
- Bedrooms
- 2
- Bathrooms
- 2.0
- Living area
- 1,047 sq ft
- Property type
- Townhouse
- Year built
- 2026
- Style
- Northwest
- New construction
Listing courtesy of Cascade Hasson SIR, agent Brian Ladd
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$5,211/mo
Property taxes$36/mo
Homeowners insurance$272/mo
Total monthly (PITI)$5,519
Loan amount $783,000 · $196,000 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% · $195,800
%
Income
$
Estimate $1,667 ($1,500–$1,925) · HUD Fair Market Rent (FY2025), Deschutes County, 2BR. Edit to your own number.
%
Operating expenses
$
$
%
%
%
$
Cash flow
-$4,080/mo
Cap rate
1.4%
Cash on cash
-25.0%
Cash needed
$195,800
At $979,000 with 20% down, this property runs $4,080 per month negative. Adjust the price, down payment, or rent to find what works.
Monthly cash flow
Gross rent$1,667
Vacancy (5%)- $83
Operating income$1,584
Operating expenses- $453
Net operating income$1,131
Loan payment- $5,211
Cash flow-$4,080
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
- ListedJun 23, 2026$979,000
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 projectionTetherow · For saleFeatured
Featured
homes
$4,000,000
61572 Hardin MartinTetherow · Bend
4 bd4 ba4,217 sf
$2,750,000
61785 Hosmer LakeTetherow · Bend
3 bd4 ba3,338 sf
$2,550,000
61612 Hosmer LakeTetherow · Bend
3 bd4 ba3,312 sf
$2,485,000
61341 BonnevilleTetherow · Bend
3 bd4 ba2,981 sf
▶ Tour$3,200,000
61865 Hosmer LakeTetherow · Bend
4 bd4 ba4,613 sf
▶ Tour$2,950,000
61913 Hosmer LakeTetherow · Bend
5 bd6 ba4,265 sf
$4,250,000
19167 CartwrightTetherow · Bend
5 bd7 ba6,504 sf
$4,000,000
61594 Hosmer LakeTetherow · Bend
4 bd5 ba5,000 sf
$3,999,000
61859 Hosmer LakeTetherow · Bend
4 bd6 ba5,140 sf
$3,395,000
19136 CartwrightTetherow · Bend
4 bd5 ba3,867 sf
$3,350,000
19345 RoswellTetherow · Bend
4 bd5 ba4,290 sf
$2,500,000
19372 SeatonTetherow · Bend
4 bd4 ba3,866 sf