
Listing courtesy of Windermere Van Vleet Eagle Point, agent Crystal Troy
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.
Well-maintained 3-bedroom home built in 2000 with low-maintenance landscaping, drip system, and artificial turf. Interior features include hardwood floors in the main living areas, carpet in bedrooms, cathedral ceilings, skylights, and a gas fireplace. The primary suite spans the upper level and includes a jetted tub, private balcony, and ample natural light. Double-pane windows throughout for energy efficiency. Attached 2-car garage. Fully fenced yard with wrought iron fencing in the front. Fridge and BBQ (plumbed for natural gas) are included in sale. Located near Wagner Meadows trail and one block from Westholm Park with sports courts and playground.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $336,000 · $84,000 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 $2,100 ($1,775–$2,425) · starting estimate. Edit to your own number.
At $420,000 with 25% down, this property runs $1,035 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.
ListPrice: 425000.00 → 420000.00
ListPrice: 430000.00 → 425000.00
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


