▶ Tour
▶ Tour
▶ Tour
▶ Tour
▶ Tour
▶ Tour
Estimated Completion: Nov 1 . The Sycamore plan offers an spacious open concept with private entryway. Enjoy entertaining in the large dining space open to the vaulted Great room. A vaulted kitchen area offers quartz countertops, island w/seating, pantry, and soft close drawers/doors. The Primary bed is tucked away fo r privacy with coffered ceiling and huge closet. Fantastic rear yard space too.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $428,000 · $107,000 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 $535,000 with 20% down, this property runs $1,500 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 Pacwest Realty Group, agent Desiree Duke, 541-699-4340
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.
