$315,000
7868 28th
White City, OR 97503 · Willow Estates
Down $15,000 from original list price $330,000.
Active25 days on market$230/sqft
Facts
Property details
Overview
Listing courtesy of Top Agents Real Estate Company, agent Tanya Balfour
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.
Welcome to this three-story contemporary townhome, completed in 2023. Featuring great room style living on the second floor, with an eating bar, granite counters and stainless appliances in the kitchen. There's a half-bath located on this level, as well. Third floor primary suite has a private bath and walk-in closet and the second bedroom, on the same level, has its own private bathroom. The third bedroom is located on the ground level, with a slider to the back patio, and could also serve as an office or a hangout/hobby room. There's a one car finished garage with access from the first floor. Call for your tour today!
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $252,000 · $63,000 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 $1,575 ($1,350–$1,800) · starting estimate. Edit to your own number.
At $314,900 with 25% down, this property runs $784 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
