
Listing courtesy of Illinois Valley Real Estate, agent Lynn Johnson
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.
Recently installed laminate flooring through most of home. Freshly painted interior. Level, part wooded, part meadow, great garden area with good sun exposure. 3 bdrm 2 bath home solid structure. There is a wood stove in the living room, large dining room off the kitchen. There is a detached 2 car garage with an addition for extra storage or? There is an 8' redwood fence which provides ample privacy. There is a small pond on the property, pear and apple trees. There are some water right documents on file but a buyer should do their own due diligence regarding status. The front tax lot is approx. 2.2 acres might have potential for zone change if buyer desired.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $372,000 · $93,000 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 $2,325 ($1,975–$2,675) · starting estimate. Edit to your own number.
At $465,000 with 25% down, this property runs $965 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