Similar homes
0.02 acres on the county assessor's map, tax lot 181122D090412 · 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
Turnkey, fully furnished 2-bedroom, 2.5-bath vacation rental offering flexible use as an owner-occupied getaway or income property. Two adjoining units: a one-bedroom loft unit with full kitchen, living area, full bath plus half bath, private balcony and a studio suite with king bed, full bath, private balcony. HOA dues include building insurance, ALL exterior maintenance, ALL utilities (electric, gas, water, sewer, garbage, heat, A/C), cable, landscaping, snow removal, and HVAC servicing. Two heated pools, children's pool, three hot tubs, fitness center, pickleball and tennis courts, sauna, ice rink (winter), frisbee golf, mini golf, mountain bike circuit, on-site restaurant and store, 24/7 concierge. Located just 15 minutes from Mt. Bachelor, (with peak views), access to multiple biking trails, and minutes to Downtown Bend. Rent each/both out short term or long term.
| Date | Event | Price |
|---|---|---|
| Jun 18, 2026 | Listed | $285,000 |
A rough estimate, not a quote. Loan amount $228,000 · $57,000 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 $1,667 ($1,500 to $1,925) · HUD Fair Market Rent (FY2025), Deschutes County, 2BR. Edit to your own number.
Cash flow
-$2,944/mo
Cap rate
-6.0%
Cash on cash
-62.0%
Cash needed
$57,000
At $285,000 with 20% down, this property runs $2,944 per month negative. Adjust the price, down payment, or rent to find what works.
Monthly cash flow
| Year | Value | Equity | Cash flow |
|---|---|---|---|
| 1 | $293,550 | $67,866 | -$35,331 |
| 2 | $302,357 | $79,156 | -$35,673 |
| 3 | $311,427 | $90,890 | -$36,023 |
| 5 | $330,393 | $115,773 | -$36,742 |
| 10 | $383,016 | $187,364 | -$38,672 |
| 20 | $514,742 | $384,098 | -$43,155 |
| 30 | $691,770 | $691,770 | -$48,619 |
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 Bend Premier Real Estate LLC, agent Jane Loveday, 541-323-2779
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.
