20 unit apartment complex, recreation room, inground pool. Units are single level flats with 2 bedrooms, 1 bath, electric baseboard or ceiling cable heat, wall air conditioner. patio or deck. Rental rates range from $745 to $ 1,095 per month. Tenants are also responsible for their portion of water and sewer expenses which ranges from $45 to $60 per month. There are 5 two story buildings with 4 units in each building. Each unit has approximately 896 square feet. Rental rates produce monthly gross rents of $19,496 and $944 reimbursement for water and sewer. Tenants each have 2 parking spaces.
▶ Tour
▶ Tour
▶ Tour
Listing courtesy of Windermere Van Vleet & Assoc2, agent Robert Methvin
Data last updated July 12, 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.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $2,360,000 · $590,000 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 $14,750 ($12,550–$16,975) · starting estimate. Edit to your own number.
At $2,950,000 with 20% down, this property runs $6,221 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.
ListPrice: 3250000.00 → 2950000.00
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