$652,000
5339 Hardscrabble
Drain, OR 97435 · Drain's Addition To Drain
Active Under Contract110 days on market$324/sqft
Facts
Listing courtesy of eXp Realty LLC., agent Jennifer Drumright
Data last updated June 22, 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.
This is an incredible must see home! This home has been very well maintained and it shows! Situated on over 14 beautiful acres, and with a show of skilled craftsmanship throughout! large barn with full kitchen and bathroom, additional 4 bay shop with a wood hydronic furnace and overhead pulleys, walk-in cooler with meat hanging hooks (a hunters dream)! Room for livestock. The property has a garden, gazebo, mature fruit trees, grapes, Generac system to keep you in power during outages, and tons of additional outbuildings. The home includes a huge primary bedroom suite, adorable country kitchen with propane stove, stainless appliances, enclosed front porch, gas burning fireplace/stove, a good well provides ample water to the home. Some merchantable timber on the property. This location provides privacy and an abundance of peace and quiet.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $522,000 · $130,000 down · 30 year term
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.
Estimate $3,250 ($2,775–$3,725) · starting estimate. Edit to your own number.
At $652,000 with 25% down, this property runs $1,448 per month negative. Adjust the price, down payment, or rent to find what works.
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.
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 reportWe 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