$197,000
1201 28th
Redmond, OR 97756 · Sunhaven
Down $28,000 from original list price $225,000.
Closed Apr 202572 days on market$166/sqft
About this home
Description
Beautiful well kept home! Spotless clean and move in ready. Features include, updated interior floors & paint, updated kitchen, laminate counters, large walk in pantry. Great separations with the primary suite on one side and 2 bedrooms on the other side of the house. The large fenced backyard also has a side dog run. Covered Carport with lots of parking and locked storage area.
Facts
Property details
Overview
- Bedrooms
- 3
- Bathrooms
- 2.0
- Living area
- 1,188 sq ft
- Property type
- On Leased Land
- Year built
- 2013
- Property age
- 13 years
Interior
Listing courtesy of Premiere Property Group, LLC, agent Benjamin Black
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.
Education
Schools
Outdoors
Parks nearby
Estimate
Monthly payment
A rough estimate, not a quote. A real number comes from a lender.
Principal + interest$1,049/mo
Property taxes$140/mo
Homeowners insurance$55/mo
Total monthly (PITI)$1,243
Loan amount $158,000 · $39,000 down · 30 year term
For investors
Rental analysis
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.
Purchase & financing
$
$
20% · $39,400
%
Income
$
Estimate $2,336 ($2,100–$2,675) · HUD Fair Market Rent (FY2025), Deschutes County, 3BR. Edit to your own number.
%
Operating expenses
$
$
%
%
%
$
Cash flow
$510/mo
Cap rate
9.5%
Cash on cash
15.5%
Cash needed
$39,400
At $197,000 with 20% down, this property cash-flows $510 per month, a 9.5% cap rate and 15.5% cash-on-cash return.
Monthly cash flow
Gross rent$2,336
Vacancy (5%)- $117
Operating income$2,219
Operating expenses- $660
Net operating income$1,559
Loan payment- $1,049
Cash flow$510
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.
History
Listing history
- Price dropMar 18, 2025$197,00028,000 down
- ListedFeb 11, 2025$225,000
Location
Where this home sits
In Redmond, at the center of the Central Oregon High Desert.
Climate
Climate risk
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 reportInvestment
Vacation rental
We 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