20261 Ellie Ln, Bend, OR, 97703 | $516/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1221 sft

3223 NE Spring Creek Pl, Bend, OR, 97701

3 Bed
2 Bath
1502 sft

835 NE Nickernut Ave, Redmond, OR, 97756

Summit Loop - Lot 51 Plan, Cascade Village

3 Bed
2 Bath
1307 sft

Summit Loop - Lot 51 Plan, Cascade Village, Bend, OR, 97701

Investment Property+ 1 more

3 Bed
3 Bath
1558 sft

860 Golden Pheasant Dr, Redmond, OR, 97756

Nearby investment properties with comparable prices

3 Bed
3 Bath
1395 sft

3439 NW 8th St, Redmond, OR, 97756

3 Bed
2 Bath
1395 sft

3439 NW 8th St #12, Redmond, OR, 97756

2 Bed
2 Bath
1342 sft

1947 NE Otelah Pl, Bend, OR, 97701

Lincoln 2 - Build on your Lot Plan, Bend, Oregon - Build on Your Lot

3 Bed
2 Bath
2090 sft

Lincoln 2 - Build on your Lot Plan, Bend, Oregon - Build on Your Lot, Bend, OR, 97701

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bend at 20261 Ellie Ln, Bend, OR, 97703 generates $3,504/mo in rent and, after a $2,423/mo payment, leaves $516/mo in cash flow. Total monthly income is $3,504/mo, and annual cash flow is $6,190/yr on $164,093 invested. Return on cash invested sits at 23.68% in year one, and rental yield is 8.49% on a $495,000 entry. Equity gained on principal adds $3,194/yr, while 5% annual appreciation builds toward $136,759 over five years. Five-year ROI reaches 122.87% and total cumulative return in cash sums $201,622. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,504/mo property income rather than buyer’s personal income.

Townhouse

Built in 2006

3,920 sqft lot

$N/A/sqft

No HOA