0 days Remaining period
Net dividend income
Expected capital appreciation
Total return on investment (ROI)
Average annualized return
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 LessProperty is already rented out at $1500 5 year lease with Marifah School System. It's continuous income with 4.58% Annual Appreciation.
Investment amount : $ 210,000.00
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%*
Property Management : $ 750
Property Insurance / Taxes : $ 2200
Net dividend income : $ 14,930.00000
Net dividend yield : 7.11 %*
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.
Certain statements contained in this document constitute forward-looking statements. Such forward-looking statements, including our intended actions and performance objectives, projections, targets, estimates, or forecasts involve known and unknown risks, uncertainties and other important factors, including our ability to successfully develop and operate the Vairt Marketplace, our business model and the services we intend to offer. These factors are based on expectations and assumptions that may change and are subject to regulatory uncertainty, changes in our legal environment and the blockchain and real estate industries generally, which could cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. All amounts, numbers, ranges, and values presented in this document are subject to material change and should be taken as preliminary and indicative only. Any such amounts, numbers, ranges, and values are based upon preliminary estimates, remain subject to ongoing analysis and may change materially. All forward-looking statements in this document speak only as of the date hereof. We expressly disclaim any obligation to update any forward-looking statement to reflect any change in our expectation or any change in events, conditions, assumptions or circumstances.
