product

markets

method

57340 Beaver Ridge Loop, Sunriver, OR 97707 — $13,500 · 2bd · ~16.4% rule | OnePercent

57340 Beaver Ridge Loop, Sunriver, OR 97707

$13,500

Home·Sunriver 97707·57340 Beaver Ridge Loop, Sunriver, OR 97707

Last confirmed 3 days ago

57340 Beaver Ridge Loop, Sunriver, OR 97707

2 bd · 2 ba · 1,346 sqft · built 1989 · Sunriver · SINGLE_FAMILY·source listing ↗

$13,500

rent, three ways

OnePercent model (vv1)$2,218/mo

p10–p90 confidence band

HUD Fair Market Rent · 97707 · 2BR$2,050/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Deschutes

Flood risk indexRelatively High FEMA NRI

Median household income$85,272

Median area rent$2,204/mo

Median home value$647,600

the verdict

16.43%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$13,500

16.43% · rent $2,218

Intrinsic value · income approach

$637,772

98% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.