
Listing courtesy of Coldwell Banker Holman Premier, agent Tony Nunes
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.
Air-conditioned home with extra living space 1844 square feet plus a covered deck and fenced yard. The lot size is .29 area which is 12,632 square feet. Large enough to have a large shop in the back yard area. The home has an attached garage, and the owner reports that the roof was replaced in 2016. Shasta, Brixner and Mazama schools. Close to shopping county taxes make this a great choice.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $315,000 · $79,000 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 $1,975 ($1,675–$2,275) · starting estimate. Edit to your own number.
At $394,000 with 25% down, this property runs $792 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