$625,000
224 Landau
Grants Pass, OR 97527 · Williams Crossing
Active21 days on market
Facts
Property details
Overview
- Property type
- Residential
Listing
- MLS number
- 220218720
Listing courtesy of eXp Realty, LLC, agent Dylan Schettler-Moncus
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.
Estimate
Monthly payment
A rough estimate, not a quote. A real number comes from a lender.
Principal + interest$3,000/mo
Property taxes$0/mo
Homeowners insurance$0/mo
Total monthly (PITI)$4,000
Loan amount $500,000 · $125,000 down · 30 year term
For investors
Rental analysis
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.
Purchase & financing
$
$
25% · $156,250
%
Income
$
Estimate $3,125 ($2,650–$3,600) · starting estimate. Edit to your own number.
%
Operating expenses
$
$
%
%
%
$
Cash flow
-$1,379/mo
Cap rate
3.6%
Cash on cash
-10.6%
Cash needed
$156,250
At $625,000 with 25% down, this property runs $1,379 per month negative. Adjust the price, down payment, or rent to find what works.
Monthly cash flow
Gross rent$3,125
Vacancy (5%)- $156
Operating income$2,969
Operating expenses- $1,070
Net operating income$1,899
Loan payment- $3,278
Cash flow-$1,379
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.
History
Listing history
- ListedApr 10, 2026$625,000
Location
Where this home sits
Climate
Climate risk
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 reportInvestment
Vacation rental
We 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 projectionComparables
