▶ Tour
▶ Tour
▶ Tour
▶ Tour
▶ Tour
▶ Tour
ListPrice: 530000.00 → 519000.00
ListPrice: 525000.00 → 530000.00
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $424,000 · $106,000 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 $530,000 with 20% down, this property runs $1,985 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.
Listing courtesy of Tim Davis Group Central Oregon, agent Hayden Smith
Data last updated August 3, 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.
