$305,000
7869 Houston
White City, OR 97503 · Willow Estates
Active0 days on market$276/sqft
Facts
Property details
Overview
Listing courtesy of John L. Scott Medford, agent Jordan Kramer
Data last updated June 19, 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.
Fantastic investor opportunity! This 2026 custom-built newly completed property is built with pride and quality by Lori Magel Homes. With exceptional attention to detail, high-end finishes and a versatile floor plan, the upper level features a stunning view of Mt. McLoughlin, spacious bedroom with full bathroom and gorgeous, upgraded kitchen offering granite countertops, stainless steel appliances including refrigerator, custom cabinetry, washer/dryer and its own entrance. Main level with separate entrance has bedroom, full bathroom, and access to the fully fenced and landscaped back garden, plus custom wet bar with sink and cabinetry and washer/dryer. All appliances and window blinds are included. Great double rental income potential or live in one and rent the other! Fully completed May 2026.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $244,000 · $61,000 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 $1,525 ($1,300–$1,750) · starting estimate. Edit to your own number.
At $305,000 with 25% down, this property runs $572 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