Similar homes
21.13 acres on the county assessor's map, tax lot 181122CD90000 · County record. Deschutes County Assessor's Office.
Lot lines come from the county assessor’s tax maps. They show the recorded shape of a parcel, not a survey, and they are not a legal boundary. Order a survey before you rely on a line.
In Bend, the largest city in Central Oregon, between the high desert and the Cascades.
New listings
Recently remodeled and fully furnished ground-floor condo. Sold completely turnkey, this is your opportunity to own a true Central Oregon basecamp with proven nightly rental income potential. The floor plan features a queen Murphy bed plus a separate queen bedroom, all while offering one of the lowest HOA fees in the resort. Step outside and access trails that wind along the river into the National Forest and in the Phil's trail network. The resort is a year-round destination known for its incredible amenities including pools, hot tubs, fitness center, pickleball, tennis, volleyball, mini golf, disc golf, ice skating rink, on-site restaurant/bar, and more. Just minutes from Mt. Bachelor the Old Mill, and downtown Bend. HOA dues include all utilities and full access to resort amenities, making ownership easy and low maintenance. Inquire about Short Term Selling Financing.
| Date | Event | Price |
|---|---|---|
| Aug 24, 2026 | Price change | $189,000$10K down |
| May 20, 2026 | Listed | $199,000 |
A rough estimate, not a quote. Loan amount $151,200 · $37,800 down · 30 year term.
Insurance starts at $1,000 per $300K of price each year. Type your quote to replace it.
Monthly cash flow, cap rate, and cash-on-cash return at this price. Adjust the numbers to your own financing and rent.
Estimate $1,318 ($1,175 to $1,525) · HUD Fair Market Rent (FY2025), Deschutes County, 1BR. Edit to your own number.
Cash flow
-$1,180/mo
Cap rate
-1.1%
Cash on cash
-37.5%
Cash needed
$37,800
At $189,000 with 20% down, this property runs $1,180 per month negative. Adjust the price, down payment, or rent to find what works.
Monthly cash flow
| Year | Value | Equity | Cash flow |
|---|---|---|---|
| 1 | $194,670 | $45,006 | -$14,165 |
| 2 | $200,510 | $52,493 | -$14,207 |
| 3 | $206,525 | $60,274 | -$14,250 |
| 5 | $219,103 | $76,776 | -$14,338 |
| 10 | $254,000 | $124,252 | -$14,573 |
| 20 | $341,355 | $254,717 | -$15,121 |
| 30 | $458,753 | $458,753 | -$15,789 |
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 Engel & Voelkers Bend, agent Colleen Peterson, 541-350-8256
Data last updated September 4, 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.
