▶ Tour
▶ Tour
Rare opportunity in the highly sought after JD Ranch Estates on Bend's east side. This meticulously maintained 3 bedroom, 2 bathroom home offers 1,450 square feet on 1.5 acres. Custom touches throughout include oak flooring with purple heart wood accents, custom tile, granite counter tops, and rustic maple cabinetry with a rich chestnut finish. Beautifully landscaped grounds showcase two water features, a fenced garden area, and four out buildings, including a 529 square-foot shop. Thoughtfully customized and lovingly maintained over the years, this is a truly special property offering privacy, character, and country living just minutes from town.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $776,000 · $194,000 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 $970,000 with 20% down, this property runs $3,821 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 Stellar Realty Northwest, agent Breanna Magee, 541-508-3148
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.
