$435,000
1987 Kelly
Grants Pass, OR 97527 · Gaffney Heights Subdivision
Down $25,000 from original list price $460,000.
Active82 days on market$237/sqft
Facts
Property details
Overview
Listing courtesy of John L Scott Real Estate Grants Pass, agent Joshua Emptage
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.
Tucked in a quiet cul-de-sac, this peaceful retreat sits on a spacious .36 acre lot and offers 3 bedrooms, 3 full baths, 1,830 square foot, plus a 2-car garage and RV parking. Inside, the inviting living room features vaulted ceilings, a cozy gas fireplace, and a bay window that fills the space with natural light. The bright kitchen offers ample counter space, oak cabinetry, and great flow for everyday living or entertaining. Two primary suites provide flexibility for multi-generational living or guests. Upstairs primary features dual walk-in closets, dual sinks, and private deck access. Step outside to a large patio and expansive backyard, perfect for gatherings, gardening, or relaxing evenings.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $348,000 · $87,000 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 $2,175 ($1,850–$2,500) · starting estimate. Edit to your own number.
At $435,000 with 25% down, this property runs $1,058 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
