FOR_SALERisky Deal0 days on market

22311 McArdle Rd

22311 McArdle Rd, Bend, OR 97702, Bend, OR 97702
$1,679,000
Zestimate®:$1,604,000

Listing Price

Property image 1
22311 McArdle Rd, Bend, OR 97702
Loc: Bend, OR
Days Listed
0
Tax Assessed
$1333k
Zestimate®
$1604k
Market Rate
Lot Size
5.53 acres
Rent Estimate
$4,591/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.

7

Silver Rail Elementary School

K-5
4.6 mi away
6

High Desert Middle School

6-8
2.7 mi away
4

Caldera High School

9-12
4 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
1.93%
Total ROI
-0.7%
Cash Flow
$-5,791/mo
DSCR
0.32
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
2026-09-04Listed for sale$1,679,000$561
2026-04-01Listing removed$1,679,000$561
2025-12-15Price change$1,679,000$561
2025-05-23Listed for sale$1,699,000$567
2025-05-09Pending sale$1,699,000$567
2025-05-01Listed for sale$1,699,000$567
2022-10-11Sold$1,195,000$399
2022-07-28Pending sale$1,195,000$399
2022-07-14Price change$1,195,000$399
2022-07-08Price change$1,275,000$426
2022-06-03Price change$1,295,000$433
2022-05-27Price change$1,298,000$434
2022-05-18Price change$1,299,000$434
2022-05-11Listed for sale$1,399,000$467

Tax History

YearProperty TaxTax Assessment
2025$8,361.53$558,210
2024$7,999.92$541,960
2023$7,528.33$510,860
2022$7,156.63$510,860
2021$6,984.48$481,550
2020$0$481,550
2019$6,408.38$453,920
2018$6,408.38$453,920
2017$6,221.29$405,120
2016$5,290.25$393,330
2015$5,290.25$381,880
2014$4,976.47$370,760
2013$0$359,970
2012$0$349,490
2011$0$339,320
2010$0$329,440
2009$0$319,850
2008$0$310,540
2002$0$393,850
2001$0$366,535
2000$0$349,925
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,994
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: $1,679,000Rent Basis: Observed Comp Model ($4,591/mo)State Tax Benchmark: 0.97% (OR)Hazard Reserve: $490/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.41%

NOI: $23,610/yr

Cash-on-Cash Yield
-21.0%

On $386,170 invested

DSCR Ratio
0.23x

Negative debt coverage

5-Yr Leveraged ROI
+-10.6%

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)-$1,078/mo
Homeowner / Hazard Insurance-$490/mo
Vacancy Reserve (5% of rent)-$230/mo
Repairs & Maintenance (10% of rent)-$459/mo
Property Management (8% of rent)-$367/mo
Total Pure Operating Expenses-$2,624/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,591/mo
Less: Operating Expenses-$2,624/mo
Net Operating Income (NOI)+$1,967/mo
Less: Debt Service (30yr @ 6.75%)-$8,712/mo
Net Cash Flow
$-6,744/mo
$-80,934/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bend.

22311 McArdle Rd | Bend, OR | Haven AI Analysis | Haven by ScoutHavens