Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Beaverton at 18360 SW Pheasant Ln, Beaverton, OR, 97003 generates $3,745/mo in rent and, after a $2,937/mo payment, leaves $123/mo in cash flow. Total monthly income is $3,745/mo, and annual cash flow is $1,476/yr on $197,393 invested. Return on cash invested sits at 20.81% in year one, and rental yield is 7.49% on a $599,980 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation builds toward $165,763 over five years. Five-year ROI reaches 107.45% and total cumulative return in cash sums $212,093. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,745/mo property income rather than buyer’s personal income.
Single Family
Built in 1974
10,018 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Price change | $599,980 |
| 2025-02-23 | Pending sale | $600,000 |
| 2025-01-24 | Listed for sale | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Veta Holscher • RE/MAX Equity Group
Mls Name: RMLS (OR)
Mls Provider:
Mls ID: #24333505
Disclaimer: The content relating to real estate for sale on this web site comes in part from the IDX program of the RMLS of Portland, Oregon. Real estate listings held by brokerage firms other than Zillow, Inc. are marked with the RMLS logo, and detailed information about these properties includes the names of the listing brokers. Listing content is copyright 2025 RMLS, Portland, Oregon. This content last updated on 2025-03-14 12:11:58 PDT. Some properties which appear for sale on this web site may subsequently have sold or may no longer be available. All information provided is deemed reliable but is not guaranteed and should be independently verified.
