FOR_SALERisky Deal141 days on market

19100 Macalpine Loop

19100 Macalpine Loop, Bend, OR 97702, Bend, OR 97702
$8,750,000
Zestimate®:$7,877,900

Listing Price

Property image 1
19100 Macalpine Loop, Bend, OR 97702
Loc: Bend, OR
Days Listed
141
Tax Assessed
$8358k
Zestimate®
$7878k
Market Rate
Lot Size
10.00 acres
Rent Estimate
$3,589/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

William E Miller Elementary

K-5
0.2 mi away
7

Pacific Crest Middle School

6-8
0.3 mi away
10

Summit High School

9-12
0.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
-0.72%
Total ROI
-13.9%
Cash Flow
$-49,473/mo
DSCR
-0.12
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-15Listed for sale$8,750,000$878
2011-10-11Sold$400,000$40

Tax History

YearProperty TaxTax Assessment
2025$30,224.94$2,086,470
2024$28,975.82$2,025,710
2023$27,357.93$1,909,430
2022$26,066.94$1,909,430
2021$25,433.04$1,799,830
2020$0$1,799,830
2019$26,768.39$1,696,520
2018$26,768.39$1,696,520
2017$25,998.15$1,628,090
2016$11,687.01$774,770
2015$11,687.01$508,800
2014$7,391.38$493,990
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
8
Sq Ft
9,971
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $8,750,000Rent Basis: Observed Comp Model ($3,589/mo)State Tax Benchmark: 0.97% (OR)Hazard Reserve: $2,552/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.90%

NOI: $-78,534/yr

Cash-on-Cash Yield
-31.0%

On $2,012,500 invested

DSCR Ratio
-0.14x

Negative debt coverage

5-Yr Leveraged ROI
+-60.7%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.97% of basis)-$6,756/mo
Homeowner / Hazard Insurance-$2,552/mo
Vacancy Reserve (5% of rent)-$179/mo
Repairs & Maintenance (10% of rent)-$359/mo
Property Management (8% of rent)-$287/mo
Total Pure Operating Expenses-$10,133/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,589/mo
Less: Operating Expenses-$10,133/mo
Net Operating Income (NOI)+$-6,544/mo
Less: Debt Service (30yr @ 6.75%)-$45,402/mo
Net Cash Flow
$-51,946/mo
$-623,356/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bend.