Located in the quiet Crescent Creek neighborhood, this charming Craftsman-style home has undergone extensive recent updates, including new carpet, blinds, and gutters with heat tape, updated fencing, a new garage door, a new sprinkler system for both the front and back yards, and a newer roof. The great room, with its 20' vaulted ceilings and cozy gas fireplace, opens to the dining and kitchen area, where gorgeous hickory cabinets and hardwood floors - recently refinished - are paired with new appliances. In addition to a home office, the main level hosts a primary suite with vaulted ceilings, patio access, double vanity, soaking tub, and generous walk-in closet. Two bedrooms upstairs share a Jack-and-Jill bath alongside a versatile bonus space. Outside, a covered patio with extended concrete pavers overlooks a spacious backyard enclosed by privacy fencing. Residents enjoy a paved walking trail that runs next to the home, as well as a community park, clubhouse, and basketball court.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $380,000 · $95,000 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 $2,336 ($2,100–$2,675) · HUD Fair Market Rent (FY2025), Deschutes County, 3BR. Edit to your own number.
At $475,000 with 20% down, this property runs $1,166 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.
Listing courtesy of RE/MAX Key Properties, agent Matt Johnson, 541-728-0033
Data last updated August 1, 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.
