FLIP

0%

ROI

4 Bedrooms 3 Bathrooms 2,140 sqft

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

50 S 3rd St, New Freedom, PA 17349

  • Total Investment $ 85,000

  • 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 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

  • Minimum Investment $ 25,000

How much can you earn on this investment?

 

Estimate Total Investment

$ 85,000
 

Estimate Sale Price

$150000

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%

Financials

Total VairtVairtPartner

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 75,00075,000

Estimate Hold time0.5 Years

Estimate Sale Costs$ 10,500

Estimate Gross Profit$ 54,50027,250.00$38,15027,250.00

Estimate Management Fee$ 460

Estimate Net Profit$ 54,04027,020.00$37,828.00 27,020.00

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
$30000
Frequency
Monthly

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.

Amenities View All

  • Fireplace
  • Public Park
  • Storage
  • Laundry Room
  • Electric
  • Partially finished
  • Forced air
  • Geothermal
  • Gas
  • Family room
  • Master bath
  • City
  • Built-up
  • Garage - Attached
  • Garage - Detached
  • 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

  • Create
    Account
  • Setup
    Profile
  • Customize
    Preferences
  • Access
    Dashboard

Select area(s) of intrest


Access to Dashboard

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

we don't recognize this device

To keep your account secure, choose an option below.

I need help Next

Vairt Login

Liquidate Or Build your Real Estate Portfolio. Meet Vairt, a simple, secure real estate liquidation & investment platform.

Helpful links

We have sent you verification code on your email. Use this code to complete your email verification.

Resend Code Verify Account

Enter verfication Code

Verify Account

Enter verfication Code

Verify Code

Forgot Password

Send

Get in touch

If you have any questions or comments, or if you would like to contact us for a qoute, please use the form below and we will get back to you as soon as possible