$415,000
7857 28th
White City, OR 97503 · Willow Estates
Active93 days on market$228/sqft
Facts
Property details
Overview
- Bedrooms
Listing courtesy of John L. Scott Medford, agent Kevin Anderson
Data last updated June 22, 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.
Excellent opportunity for a multigenerational home built just two years ago. Modern construction provides low maintenance, eƯicient systems, with 3 bedrooms and 3 and a half bathrooms. Perfect for a mother-in-law suite with its own entrance. Do not disturb tenants
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $332,000 · $83,000 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 $2,075 ($1,775–$2,375) · starting estimate. Edit to your own number.
At $415,000 with 25% down, this property runs $952 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.
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
