Rented

4 2 3,000sqft

13308 Buena Vista Road, Waynesboro, PA, USA

A Beautiful Mountain Top House 5 Year Lease Signed

  • Property Purchase Price 210000 $

  • 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.

    Dividend Yield -1.40 %

  • 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.

    Yearly Rent amount18,000 $

(15.39%) Funded

/

Closed Remaining Period

0 days Remaining period

  • *Note: Once this property will be fully funded you will no longer be able to invest in this opportunity.
  • Gross Rental Yields

    8.51 %*
  • Annual Appreciation

    4.5 %*

How much can you earn on this investment?

 

Net dividend income

$ 6,455.23
 

Expected capital appreciation

$ 2,081.61

Total return on investment (ROI)

$ 8,536.85 (42.68%)

Average annualized return

8.53%
Total expected value after 5 years

$ 28,536.85

Property key info

Min investment amount
$1,500
Number of investors
3
Suggested holding period
5 Years
Yearly Rent amount
$18,000

Rental yields

Gross yield
8.51%
Expected Dividend Yield
6.45%
Avg. Annual return
40.00%
Dividend frequency
Monthly

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

Property is already rented out at $1500 5 year lease with Marifah School System. It's continuous income with 4.58% Annual Appreciation.

Confidential property Documents

Financials

Investment amount : $ 210,000.00

Purchase costs : $ 8,710.00

Title search fee:$500.00

Title insurance:$1,500.00

Attorney's fee:$1,000.00

Homeowners insurance premium:$550.00

Appraisal fee:$350.00

Home inspection fee:$400.00

Brokerage Fee 2.1%:$4,410.00

Transaction costs : $ 3,150.00

Vairt fee (1.5 %):$ 3,150.00

Bank Trx Charges/ Credit Card (3%):$ 0.00

Total acquisition cost:$ 221,860.00

Number of shares:1,000,000

Property price per share:$ 0.21

Purchase cost per share:$ 0.0087

Transaction cost per share:$ 0.00315

Total price per share:$ 0.2219

Gross rent per year : $ 18,000.00

Service charges : $ 120

Net rent : $ 17,880.00

Net yield : 8.51%*

Cost : $ 2950

Property Management : $ 750

Property Insurance / Taxes : $ 2200

Net dividend income : $ 14,930.00000

Net dividend yield : 7.11 %*

Only 2 decimal places shown. Calculation carried on actual numbers. Some rounding discrepancies may appear.

Location on Map

Seller & Property Manager

RealState Broker

  • Coldwell Banker
  • Keller Williams

Property Manager

  • Vairt Property Management

This for demonstration purposes only. Investment in property and unlisted shares carry risk and you may not receive the anticipated returns and your investments may be at risk.

  • 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