0%

ROI
OPEN FOR INVESTMENT

Beautiful Mountain Top House 5 Year Lease Signed

13308 Buena Vista Road, Waynesboro, PA, USA

4 Bedrooms 2 Bathrooms 3,000 SF

Offered by Vairt

$ 325,000 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 $ 275,000
  • 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 $ 50,000

Explore this project

Property Detail

This stunning move-in ready 4 Bedroom home sits conveniently close to local amenities such as restaurants, breweries, grocery stores, parks and schools. Enjoy time in the beautifully landscaped back yard on top of mountain entertaining guests or relaxing on the newly remodeled patio. This home features many modern updates in the kitchen, bath and flooring. You will be excited to have additional living space in the renovated basement and spacious laundry. Recent updates include new laminate flooring upstairs, appliances, refinished hardwood floors, crown molding, original 5” base trim, raised ceilings and fresh paint throughout the home. Situated in a family-friendly neighborhood, this home is sure to go fast! Call today to schedule your very own private showing.

Read More Read Less

Why you should Invest?

How much can you earn on this investment?

 

Estimate Total Investment

$ 325,000
 

Estimate Sale Price

$600,000

Estimate Sale Costs

$42,000.00 7%

Estimate Gross Profit

$233,000.00
Estimate Return on Investment (Total)

71.69%

Vairt's Share (ROI)

35.85%

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

35.85%

investment Graph

Financials

Sale Breakdown
Total Vairt Vairt Partner
Estimate Purchase Price $ 275,000 $192,500 $ 275,000
Estimate Rehab cost $ 50,000 $35,000 $ 50,000
Estimate Total Investment $ 325,000 $227,500.00 $ 325,000
Estimate Sale Price $ 600,000 300,000 300,000
Estimate Hold time 1.6 Years
Estimate Sale Costs $ 42,000
Estimate Gross Profit $ 233,000 116,500.00 $163,100 116,500.00
Estimate Management Fee $ 0
Estimate Net Profit $ 233,000 116,500.00 $163,100.00 116,500.00
Rental Breakdown
Total Partner
Estimate Gross rent per year 18,000.00 $18,000
Estimate Service charges $ 0
Estimate Cost $ 0
Estimate Property Management $ 0
Estimate Property Insurance / Taxes $ 0
Estimate Net rent $ 18,000.00 $18,000
Estimate Net dividend income $ 18,000.00 $9,000.00 $9,000.00
Estimate Net dividend yield 5.54 %* 2.77% 2.77
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
$600,000

Rental yields

Total Investment
$325,000
Estimate Property Acquisition Cost
$275,000
Estimate Property rehabilitation cost
$50,000
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