0%

ROI
OPEN FOR INVESTMENT

50 S 3rd St, New Freedom, PA 17349

50 S 3rd St, New Freedom, PA 17349, USA

4 Bedrooms 3 Bathrooms 2,140 sqft

Offered by Vairt

$ 85,000 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 $ 55,000
  • 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 $ 30,000

Explore this project

Property Detail

Great open floor plan with kitchen island, family room off kitchen, and breakfast room/sunroom leading to trex deck and out to the beautiful 4 year old 15x30 in ground pool! Hardwood flooring, stainless steel appliances(fridge and microwave only 2 years old!), granite countertops! 4 BR 2 1/2 BA upstairs, all nice size with nice closets. Finished basement offers even more space with extra family room, game room or play area. Even a wine closet under the stairs! MBR features full bath with soaking tub and 6 ft separate shower with dual shower heads! and huge walk in closet with built in organizers! Beautiful pool goes from 3 ft to 5 ft and has a removable safety fence the whole width of the yard to completely keep your loved ones safe! Brand new roof and hot water heater! You will want to check this one out!

Read More Read Less

Why you should Invest?

IT can provide financial security. You know you can sell the home for more than you bought it if you hold it for a while. Real estate doesn’t depreciate, or usually, it doesn’t. Even though it’s a tangible asset, like a car, it appreciates rather than depreciates. Even if a home loses value, you can always count on it being worth something.

How much can you earn on this investment?

 

Estimate Total Investment

$ 85,000
 

Estimate Sale Price

$150,000

Estimate Sale Costs

$10,500.00 7%

Estimate Gross Profit

$54,500.00
Estimate Return on Investment (Total)

64.12%

Vairt's Share (ROI)

32.06%

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

32.06%

investment Graph

Financials

Sale Breakdown
Total Vairt Vairt Partner
Estimate Purchase Price $ 55,000 $38,500 $ 55,000
Estimate Rehab cost $ 30,000 $21,000 $ 30,000
Estimate Total Investment $ 85,000 $59,500.00 $ 85,000
Estimate Sale Price $ 150,000 75,000 75,000
Estimate Hold time 0.5 Years
Estimate Sale Costs $ 10,500
Estimate Gross Profit $ 54,500 27,250.00 $38,150 27,250.00
Estimate Management Fee $ 460
Estimate Net Profit $ 54,040 27,020.00 $37,828.00 27,020.00
Rental Breakdown
Total Partner
Estimate Gross rent per year 6,564.00 $6,564
Estimate Service charges $ 20
Estimate Cost $ 2660
Estimate Property Management $ 460
Estimate Property Insurance / Taxes $ 2200
Estimate Net rent $ 3,884.00 $3,884
Estimate Net dividend income $ 3,884.00 $1,942.00 $1,942.00
Estimate Net dividend yield 4.57 %* 2.29% 2.29
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
Four(4)
Suggested holding period
0.5 Years
Estimate Sale Price
$150,000

Rental yields

Total Investment
$85,000
Estimate Property Acquisition Cost
$55,000
Estimate Property rehabilitation cost
$30,000
Frequency
Monthly

Confidential property Documents

Amenities View All

Location on Map

Brokerage & Construction partner

RealState Broker

  • Coldwell Banker
  • Keller Williams

Construction partner

  • Vairt Constructions

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