Total rents equal 5950. 6 months old/new made for the long term. Tight units easy maintenance low headaches, big storage areas. Drive by only, don't disturb tenants, can't get inside until there is an accepted offer.
Rents 5950 Water 290 Trash 126 Prop Tax 466 Insurance 143 Reserves Per month 5% 250
Total Expenses 1275 NOI $4,675 X12 months = 56,100/ 950,000= 5.9 Cap
▶ Tour
▶ Tour
▶ Tour
▶ Tour
Listing courtesy of Stellar Realty Northwest, agent Eric Bilderback, 541-508-3148
Data last updated July 27, 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 $720,000 · $180,000 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 $1,257 ($1,125–$1,450) · HUD Fair Market Rent (FY2025), Crook County, 2BR. Edit to your own number.
At $900,000 with 20% down, this property runs $3,983 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 projectionJul 2024 to Jun 2026 (24 months) · regional MLS via the market stats cache. Completed months only.
This home is listed at $900,000 — 100.0% above the Prineville median. See full Prineville market →
