Similar homes
0.02 acres on the county assessor's map, tax lot 181122D090615 · 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
Experience resort-style living and proven investment potential at Inn of the 7th Mountain. Located at the base of the Deschutes National Forest, this turnkey 1-bedroom, 2-bath condo comfortably sleeps 4 with easy-to-use queen size Murphy bed. Relax on your private balcony or hit the trails with ease, utilizing two dedicated owner storage closets for your outdoor gear. The Deschutes River Trail runs along the edge of the property, making the transition to outdoor adventuring effortless. The comprehensive HOA handles all utilities and maintenance, offering a truly hands-off experience of ownership. World-class resort amenities cater to every lifestyle, featuring multiple year-round pools, hot tubs, a sauna, a fitness center, mini-golf, disc golf, basketball, tennis, and pickleball courts all included in HOA membership. Whether you want a personal mountain escape, steady income stream, or the best of both worlds, this turnkey property delivers.
| Date | Event | Price |
|---|---|---|
| Jul 22, 2026 | Listed | $195,000 |
A rough estimate, not a quote. Loan amount $156,000 · $39,000 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 $1,318 ($1,175 to $1,525) · HUD Fair Market Rent (FY2025), Deschutes County, 1BR. Edit to your own number.
Cash flow
-$2,143/mo
Cap rate
-6.8%
Cash on cash
-65.9%
Cash needed
$39,000
At $195,000 with 20% down, this property runs $2,143 per month negative. Adjust the price, down payment, or rent to find what works.
Monthly cash flow
| Year | Value | Equity | Cash flow |
|---|---|---|---|
| 1 | $200,850 | $46,435 | -$25,717 |
| 2 | $206,876 | $54,159 | -$25,982 |
| 3 | $213,082 | $62,188 | -$26,253 |
| 5 | $226,058 | $79,213 | -$26,810 |
| 10 | $262,064 | $128,196 | -$28,305 |
| 20 | $352,192 | $262,804 | -$31,776 |
| 30 | $473,316 | $473,316 | -$36,007 |
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 Duke Warner Realty ERA Powered, agent Eric Storjohann, 541-382-8262
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.
