
Great location, in a private rural setting. This 2 bedroom, 1 bath, 576 sq ft home features many recent upgrades. Fresh paint inside and out, new flooring throughout, remodeled bathroom, and a new roof. Outside is a spacious, covered, front porch and shed for additional storage! Space rent of $950/monthly includes landscape maintenance, water, garbage and sewer.
Listing courtesy of John L Scott Bend, agent Tamara Rey
Data last updated June 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 $24,000 · $6,000 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 $1,667 ($1,500–$1,925) · HUD Fair Market Rent (FY2025), Deschutes County, 2BR. Edit to your own number.
At $29,990 with 20% down, this property cash-flows $989 per month, a 45.9% cap rate and 197.8% cash-on-cash return.
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