
Listing courtesy of Home & Land Real Estate, LLC, agent Alice Lema
Data last updated June 19, 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.
Beautiful views, new 960sf climate controlled shop, and nicely appointed 1782sf home just minutes outside of Eagle Point Oregon on coveted Worthington Rd! The 1997 built double wide home has open concept floor plan, 3 bedrooms and 2 full baths, and full Primary suite, and 2 common areas. The 5.34 acres are flat, gently rolling, with a steeper side in the back, and mostly fenced. Set back off the road this country property has it all! Recent well flow test 6.6 gpm. Shop has 220 service separate from the house! Ideal for horses, chickens, home business, or just enjoy the peace and quiet. Appointment only as owners work from home and need time to remove pets. 1 air compressor, shop heater & shop swamp cooler, refrigerator, washer, dryer to stay with the property. 2026 Fire Patrol Fee $22.60 and 2026 Fire Improvement Surcharge $58. Drive by OK, please do not disturb occupants.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $468,000 · $117,000 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 $2,925 ($2,475–$3,375) · starting estimate. Edit to your own number.
At $585,000 with 25% down, this property runs $1,165 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 projectionBrowse current listings with a full video tour. See the flow, the light, and the lot before you book a showing.