$12,470,000
1 Table Rock
Medford, OR 97501 · N/A
Down $430,000 from original list price $12,900,000.
Active54 days on market$223/sqft
Facts
Property details
Overview
- Living area
- 55,900 sq ft
Listing courtesy of eXp Realty, LLC, agent Shaun Olson
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.
Table Rock Addition is a 43 unit townhome development to be built. Each unit will be roughly 1300 SF 3 beds 2.5 baths with a one car garage. Broker is the builder/owner and has a financial stake in the sale of the units.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $9,976,000 · $2,494,000 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 $62,350 ($53,000–$71,700) · starting estimate. Edit to your own number.
At $12,470,000 with 25% down, this property runs $19,426 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 projectionBrowse current listings with a full video tour. See the flow, the light, and the lot before you book a showing.
