
Listing courtesy of Real Estate Designed to Sell LLC, agent Susan Tokarz-Krauss
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.
GREAT OPPORTUNITY! SFR plus Duplex on one lot above Gilbert Creek and oh so close to city amenities. Live in the 3 BR/2BA SFR (Vacant) and rent out the additional 2 units (Duplex). The SFR rents for $1950, but seller has opted to leave it vacant for resale. The 1975 home has been updated, but charming elements of its build era still exist. Very clean and bright, the home is ideal if you want to be close to all amenities. Each unit in the duplex has one bedroom and one bathroom and space for washer/dryer. Long term tenants' rents will increased to $908 (Unit 403-lower) and $765 (Unit 405-upper) May 1. Roof on 401 SW J May be replaced by seller with Full Price Offer - see Private Remarks.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $400,000 · $100,000 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 $2,500 ($2,125–$2,875) · starting estimate. Edit to your own number.
At $499,450 with 25% down, this property runs $1,194 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.