
Listing courtesy of Keller Williams Realty Central Oregon, agent Gregory Powell
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.
Located on 5 private acres at the back of desirable Wagon Trail Ranch, this well maintained home offers privacy, space, and easy living with very little traffic and quiet part-time neighbors nearby. Recent updates include new flooring, interior lighting, repainted kitchen cabinets and bathroom vanities, new stove and microwave, and a new submersible well pump installed this year. The spacious layout is filled with natural light and features a large primary suite with sitting area and spa-like bath. Outside, enjoy large decks, a hot tub, greenhouse, gazebo, and plenty of firewood included with the property. The 4 bay, 35x50 shop is truly a highlight of this property and offers great storage and work space. HOA amenities include pool, clubhouse, river access, National Forest access, snow removal, and neighborhood patrol.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $516,000 · $129,000 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 $645,000 with 25% down, this property runs $2,019 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