Three bed, three bath two-story multi-level condominium in a quiet hill setting, private seasonal swimming pool and close to the Deschutes River. Furnished second home there are no night-to-night rentals allowed in this association. Long term rentals permitted. One car garage is attached, and parking is generous with a longer driveway. Snow removal for driveway is the owner's responsibility. Road snow removal and all grounds maintenance is association responsibility. a new roof completed in 2025. Upper and lower back decks on grassy private common area with BLM land directly behind the condominium. Near the SROA take out road for rafting and biking to Benham Falls.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $584,000 · $146,000 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 $2,336 ($2,100–$2,675) · HUD Fair Market Rent (FY2025), Deschutes County, 3BR. Edit to your own number.
At $729,900 with 20% down, this property runs $2,648 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 Sunriver Realty, agent Joanna Johns, 541-593-7000
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.
