Log In/Sign Up
Your email has been sent.
Sierra Residence & Apartment 20826 NE Sierra Dr 2 Unit Apartment Building $779,000 ($389,500/Unit) Bend, OR 97701
Investment Highlights
- 3 bedroom residence with free standing 1 bedroom fully furnished apartment
- Great condition
- Great tenants through 6/30/2025 and want to extend
Executive Summary
Owner/Investor opportunity. Quality 3 bedroom home featuring an open great room with gas fireplace, maple kitchen with SS appliances and primary bedroom with walk-in closet, soaking tub & shower. PLUS a free standing 1 bedroom apartment (ADU) with single car garage and extra storage. The ADU is “turn key” and is fully furnished with all appliances, stereo, TV, deco, washer/dryer, etc. Convenient location near parks and schools. Private backyard with garden shed. Over $50,000 per year in gross income with more details upon request. Sellers are Oregon Realtors.
Financial Summary (Pro Forma - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$50,316
|
$28.51
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$50,316
|
$28.51
|
| Taxes |
$6,260
|
$3.55
|
| Operating Expenses |
$9,248
|
$5.24
|
| Total Expenses |
$15,508
|
$8.79
|
| Net Operating Income |
$34,808
|
$19.72
|
Financial Summary (Pro Forma - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $50,316 |
| Annual Per SF | $28.51 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $50,316 |
| Annual Per SF | $28.51 |
| Taxes | |
|---|---|
| Annual | $6,260 |
| Annual Per SF | $3.55 |
| Operating Expenses | |
|---|---|
| Annual | $9,248 |
| Annual Per SF | $5.24 |
| Total Expenses | |
|---|---|
| Annual | $15,508 |
| Annual Per SF | $8.79 |
| Net Operating Income | |
|---|---|
| Annual | $34,808 |
| Annual Per SF | $19.72 |
Property Facts
| Price | $779,000 | Building Class | B |
| Price Per Unit | $389,500 | Lot Size | 0.18 AC |
| Sale Type | Investment | Building Size | 1,765 SF |
| No. Units | 2 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built | 2002 |
| Apartment Style | Single-Family Home | Parking Ratio | 1.7/1,000 SF |
| Zoning | RM - Multi-family zoning | ||
| Price | $779,000 |
| Price Per Unit | $389,500 |
| Sale Type | Investment |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Single-Family Home |
| Building Class | B |
| Lot Size | 0.18 AC |
| Building Size | 1,765 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2002 |
| Parking Ratio | 1.7/1,000 SF |
| Zoning | RM - Multi-family zoning |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Cable Ready
- Dishwasher
- Disposal
- Fireplace
- Microwave
- Storage Space
- Washer/Dryer
- Bay Window
- Ceiling Fans
- Double Vanities
- Kitchen
- Hardwood Floors
- Vaulted Ceiling
- Ice Maker
- Refrigerator
- Satellite TV
- Oven
- Sprinkler System
- Stainless Steel Appliances
- Range
- Tub/Shower
- Walk-In Closets
- Carpet
- Yard
- Attic
- Breakfast Nook
- Built-In Bookshelves
- Deck
- Double Pane Windows
- Greenhouse
- Lawn
- Mother-in-law Unit
- Pantry
- Window Coverings
Site Amenities
- Fenced Lot
- Gas Range
1 1
Property Taxes
| Parcel Number | 207932 | Total Assessment | $385,140 (2025) |
| Land Assessment | $0 (2025) | Annual Taxes | $6,260 ($3.55/SF) |
| Improvements Assessment | $0 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
207932
Land Assessment
$0 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$385,140 (2025)
Annual Taxes
$6,260 ($3.55/SF)
Tax Year
2024
1 of 9
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Sierra Residence & Apartment | 20826 NE Sierra Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.