0%

ROI
OPEN FOR INVESTMENT

Mountaintop 5 Bedroom Cottage in rustic settings

Waynesboro, Pennsylvania, United States

5 Bedrooms 1.5 Bathrooms

Offered by Vairt

$ 175,000 Total Investment $ 25,000 Minimum Investment

  • Indicative yields calculated based on property price and current and estimated rents. Historical results are not indicative of future returns. Long term returns will vary with market conditions. Please review risk warnings.

    Est. Property Acquisition Cost $ 150,000
  • Indicative yields calculated based on property price and current and estimated rents. Historical results are not indicative of future returns. Long term returns will vary with market conditions. Please review risk warnings.

    Est. Property rehabilitation cost $ 25,000

Explore this project

Property Detail

Nice view Beautiful deck Outdoor bonfire place Barbeque grill Great vintage appliances 5 car parking basketball court 2 minutes way places to go near by Red run park 1.3 mi away High rock 2.8 mi (Breathtaking scenery) Walmart 1.7 mi very convenient

Read More Read Less

Why you should Invest?

How much can you earn on this investment?

 

Estimate Total Investment

$ 175,000
 

Estimate Sale Price

$275,000

Estimate Sale Costs

$19,250.00 7%

Estimate Gross Profit

$80,750.00
Estimate Return on Investment (Total)

46.14%

Vairt's Share (ROI)

23.07%

Partners's Share (ROI)

Investment >= 25000: you will got 30% of profit share
Investment >= $50,000: you will got 40% of profit share
Investment >= $100,000 : you will got 50% of profit share

23.07%

investment Graph

Financials

Sale Breakdown
Total Vairt Vairt Partner
Estimate Purchase Price $ 150,000 $105,000 $ 150,000
Estimate Rehab cost $ 25,000 $17,500 $ 25,000
Estimate Total Investment $ 175,000 $122,500.00 $ 175,000
Estimate Sale Price $ 275,000 137,500 137,500
Estimate Hold time 1.6 Years
Estimate Sale Costs $ 19,250
Estimate Gross Profit $ 80,750 40,375.00 $56,525 40,375.00
Estimate Management Fee $ 0
Estimate Net Profit $ 80,750 40,375.00 $56,525.00 40,375.00
Rental Breakdown
Total Partner
Estimate Gross rent per year 30,000.00 $30,000
Estimate Service charges $ 0
Estimate Cost $ 9663
Estimate Property Management $ 0
Estimate Property Insurance / Taxes $ 9663
Estimate Net rent $ 20,337.00 $20,337
Estimate Net dividend income $ 20,337.00 $10,168.50 $10,168.50
Estimate Net dividend yield 11.62 %* 5.81% 5.81
Only 2 decimal places shown. Calculation carried on actual numbers. Some rounding discrepancies may appear.

Property key info

Min investment amount
$25,000
Number of investors
(1)
Suggested holding period
1.6 Years
Estimate Sale Price
$275,000

Rental yields

Total Investment
$175,000
Estimate Property Acquisition Cost
$150,000
Estimate Property rehabilitation cost
$25,000
Frequency
Monthly

Confidential property Documents

Amenities View All

  • Dishwasher
  • Fireplace
  • Washer/dryer
  • Carpets
  • Public Park
  • Storage
  • Laundry Room
  • Electric
  • Freezer
  • Partially finished
  • Family room
  • Master bath
  • Attic
  • Ceiling fans
  • Double pane/storm windows
  • Skylights
  • City
  • Built-up
  • Off-street
  • On-street
  • Balcony/patio
  • Lawn
  • Porch
  • Brick
  • Cement / Concrete
  • Contemporary
  • Near transportation
  • Sports court

Location on Map

Brokerage & Construction partner

RealState Broker

  • Coldwell Banker
  • Keller Williams

Construction partner

  • Vairt Constructions

Close

Need our help?

Only use this form if you're unable to complete this security check using another option it can take several days to get back into your account if you need our help.

Next

Vairt Login

Close