$1,287,000

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

Purchase price

$

Rehab budget (optional)

$

Down payment20% · $257,400

Interest rate

%

Loan term

Income

Monthly rent

$

Estimate $1,667 ($1,500–$1,925) · HUD Fair Market Rent (FY2025), Deschutes County, 2BR. Edit to your own number.

Vacancy

%

Operating expenses

Property taxes (yearly)

$

Insurance (yearly)

$

Management (% of rent)

%

Maintenance (% of rent)

%

Capital reserves (% of rent)

%

HOA (monthly)

$

Cash flow

-$6,021/mo

Cap rate

0.8%

Cash on cash

-28.1%

Cash needed

$257,400

At $1,287,000 with 20% down, this property runs $6,021 per month negative. Adjust the price, down payment, or rent to find what works.

Monthly cash flow

Gross rent$1,667

Vacancy (5%)- $83

Operating income$1,584

Operating expenses- $755

Net operating income$829

Loan payment- $6,850

Cash flow-$6,021

Browse homes for sale

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.