Wohnblock zum Kauf in Bluewater Bay
Angeboten von Kwame Nicol- € 227 061 Kaufpreis
- 8 Schlafz.
- 8 Badez.
CALLING ALL INVESTORS:
THE PROPERTY CONSISTS OF THE FOLLOWING:
Fully tenanted - next to the Provincial Hospital
9 apartments consisting of 6 x 3 beds, 2 x 2 bed and a bachelor apartment.
All units are well maintained with prepaid electricity meters & prepaid water meters
The building has been fitted with aluminium windows. The building has been recently painted.
Remote gate access to garaging and off street parking.
The building is zoned RES 3 and not sectional title units.
Monthly Rental Income: R48 000
Monthly Expenses: R18 487
Monthly Net Income: R29 513
Yearly Net Income: R354 161
ROI: 9%
R3 949 500.00 (NEGOTIABLE)
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 1 821 | 1 607 | 214 | 179 141 |
2 | 1 821 | 1 605 | 216 | 178 925 |
3 | 1 821 | 1 603 | 218 | 178 707 |
4 | 1 821 | 1 601 | 220 | 178 487 |
5 | 1 821 | 1 599 | 222 | 178 265 |
6 | 1 821 | 1 597 | 224 | 178 041 |
7 | 1 821 | 1 595 | 226 | 177 815 |
8 | 1 821 | 1 593 | 228 | 177 587 |
9 | 1 821 | 1 591 | 230 | 177 357 |
10 | 1 821 | 1 589 | 232 | 177 125 |
11 | 1 821 | 1 587 | 234 | 176 891 |
12 | 1 821 | 1 585 | 236 | 176 655 |
13 | 1 821 | 1 583 | 238 | 176 416 |
14 | 1 821 | 1 580 | 240 | 176 176 |
15 | 1 821 | 1 578 | 243 | 175 933 |
16 | 1 821 | 1 576 | 245 | 175 689 |
17 | 1 821 | 1 574 | 247 | 175 442 |
18 | 1 821 | 1 572 | 249 | 175 192 |
19 | 1 821 | 1 569 | 251 | 174 941 |
20 | 1 821 | 1 567 | 254 | 174 687 |
21 | 1 821 | 1 565 | 256 | 174 431 |
22 | 1 821 | 1 563 | 258 | 174 173 |
23 | 1 821 | 1 560 | 261 | 173 913 |
24 | 1 821 | 1 558 | 263 | 173 650 |
25 | 1 821 | 1 556 | 265 | 173 384 |
26 | 1 821 | 1 553 | 268 | 173 117 |
27 | 1 821 | 1 551 | 270 | 172 847 |
28 | 1 821 | 1 548 | 272 | 172 574 |
29 | 1 821 | 1 546 | 275 | 172 299 |
30 | 1 821 | 1 544 | 277 | 172 022 |
31 | 1 821 | 1 541 | 280 | 171 742 |
32 | 1 821 | 1 539 | 282 | 171 460 |
33 | 1 821 | 1 536 | 285 | 171 175 |
34 | 1 821 | 1 533 | 287 | 170 888 |
35 | 1 821 | 1 531 | 290 | 170 598 |
36 | 1 821 | 1 528 | 293 | 170 305 |
37 | 1 821 | 1 526 | 295 | 170 010 |
38 | 1 821 | 1 523 | 298 | 169 712 |
39 | 1 821 | 1 520 | 301 | 169 411 |
40 | 1 821 | 1 518 | 303 | 169 108 |
41 | 1 821 | 1 515 | 306 | 168 802 |
42 | 1 821 | 1 512 | 309 | 168 494 |
43 | 1 821 | 1 509 | 311 | 168 182 |
44 | 1 821 | 1 507 | 314 | 167 868 |
45 | 1 821 | 1 504 | 317 | 167 551 |
46 | 1 821 | 1 501 | 320 | 167 231 |
47 | 1 821 | 1 498 | 323 | 166 908 |
48 | 1 821 | 1 495 | 326 | 166 583 |
49 | 1 821 | 1 492 | 329 | 166 254 |
50 | 1 821 | 1 489 | 332 | 165 922 |
51 | 1 821 | 1 486 | 334 | 165 588 |
52 | 1 821 | 1 483 | 337 | 165 251 |
53 | 1 821 | 1 480 | 340 | 164 910 |
54 | 1 821 | 1 477 | 344 | 164 567 |
55 | 1 821 | 1 474 | 347 | 164 220 |
56 | 1 821 | 1 471 | 350 | 163 870 |
57 | 1 821 | 1 468 | 353 | 163 517 |
58 | 1 821 | 1 465 | 356 | 163 161 |
59 | 1 821 | 1 462 | 359 | 162 802 |
60 | 1 821 | 1 458 | 362 | 162 440 |
61 | 1 821 | 1 455 | 366 | 162 074 |
62 | 1 821 | 1 452 | 369 | 161 705 |
63 | 1 821 | 1 449 | 372 | 161 333 |
64 | 1 821 | 1 445 | 376 | 160 957 |
65 | 1 821 | 1 442 | 379 | 160 578 |
66 | 1 821 | 1 439 | 382 | 160 196 |
67 | 1 821 | 1 435 | 386 | 159 810 |
68 | 1 821 | 1 432 | 389 | 159 421 |
69 | 1 821 | 1 428 | 393 | 159 028 |
70 | 1 821 | 1 425 | 396 | 158 632 |
71 | 1 821 | 1 421 | 400 | 158 232 |
72 | 1 821 | 1 417 | 403 | 157 829 |
73 | 1 821 | 1 414 | 407 | 157 422 |
74 | 1 821 | 1 410 | 411 | 157 011 |
75 | 1 821 | 1 407 | 414 | 156 597 |
76 | 1 821 | 1 403 | 418 | 156 179 |
77 | 1 821 | 1 399 | 422 | 155 757 |
78 | 1 821 | 1 395 | 426 | 155 332 |
79 | 1 821 | 1 392 | 429 | 154 902 |
80 | 1 821 | 1 388 | 433 | 154 469 |
81 | 1 821 | 1 384 | 437 | 154 032 |
82 | 1 821 | 1 380 | 441 | 153 591 |
83 | 1 821 | 1 376 | 445 | 153 146 |
84 | 1 821 | 1 372 | 449 | 152 697 |
85 | 1 821 | 1 368 | 453 | 152 244 |
86 | 1 821 | 1 364 | 457 | 151 787 |
87 | 1 821 | 1 360 | 461 | 151 326 |
88 | 1 821 | 1 356 | 465 | 150 861 |
89 | 1 821 | 1 351 | 469 | 150 391 |
90 | 1 821 | 1 347 | 474 | 149 918 |
91 | 1 821 | 1 343 | 478 | 149 440 |
92 | 1 821 | 1 339 | 482 | 148 958 |
93 | 1 821 | 1 334 | 486 | 148 471 |
94 | 1 821 | 1 330 | 491 | 147 980 |
95 | 1 821 | 1 326 | 495 | 147 485 |
96 | 1 821 | 1 321 | 500 | 146 986 |
97 | 1 821 | 1 317 | 504 | 146 481 |
98 | 1 821 | 1 312 | 509 | 145 973 |
99 | 1 821 | 1 308 | 513 | 145 460 |
100 | 1 821 | 1 303 | 518 | 144 942 |
101 | 1 821 | 1 298 | 522 | 144 419 |
102 | 1 821 | 1 294 | 527 | 143 892 |
103 | 1 821 | 1 289 | 532 | 143 361 |
104 | 1 821 | 1 284 | 537 | 142 824 |
105 | 1 821 | 1 279 | 541 | 142 283 |
106 | 1 821 | 1 275 | 546 | 141 736 |
107 | 1 821 | 1 270 | 551 | 141 185 |
108 | 1 821 | 1 265 | 556 | 140 629 |
109 | 1 821 | 1 260 | 561 | 140 068 |
110 | 1 821 | 1 255 | 566 | 139 502 |
111 | 1 821 | 1 250 | 571 | 138 931 |
112 | 1 821 | 1 245 | 576 | 138 354 |
113 | 1 821 | 1 239 | 581 | 137 773 |
114 | 1 821 | 1 234 | 587 | 137 186 |
115 | 1 821 | 1 229 | 592 | 136 594 |
116 | 1 821 | 1 224 | 597 | 135 997 |
117 | 1 821 | 1 218 | 603 | 135 395 |
118 | 1 821 | 1 213 | 608 | 134 787 |
119 | 1 821 | 1 207 | 613 | 134 173 |
120 | 1 821 | 1 202 | 619 | 133 554 |
121 | 1 821 | 1 196 | 624 | 132 930 |
122 | 1 821 | 1 191 | 630 | 132 300 |
123 | 1 821 | 1 185 | 636 | 131 664 |
124 | 1 821 | 1 179 | 641 | 131 023 |
125 | 1 821 | 1 174 | 647 | 130 376 |
126 | 1 821 | 1 168 | 653 | 129 723 |
127 | 1 821 | 1 162 | 659 | 129 064 |
128 | 1 821 | 1 156 | 665 | 128 399 |
129 | 1 821 | 1 150 | 671 | 127 729 |
130 | 1 821 | 1 144 | 677 | 127 052 |
131 | 1 821 | 1 138 | 683 | 126 370 |
132 | 1 821 | 1 132 | 689 | 125 681 |
133 | 1 821 | 1 126 | 695 | 124 986 |
134 | 1 821 | 1 120 | 701 | 124 285 |
135 | 1 821 | 1 113 | 707 | 123 577 |
136 | 1 821 | 1 107 | 714 | 122 863 |
137 | 1 821 | 1 101 | 720 | 122 143 |
138 | 1 821 | 1 094 | 727 | 121 416 |
139 | 1 821 | 1 088 | 733 | 120 683 |
140 | 1 821 | 1 081 | 740 | 119 943 |
141 | 1 821 | 1 074 | 746 | 119 197 |
142 | 1 821 | 1 068 | 753 | 118 444 |
143 | 1 821 | 1 061 | 760 | 117 684 |
144 | 1 821 | 1 054 | 767 | 116 918 |
145 | 1 821 | 1 047 | 773 | 116 144 |
146 | 1 821 | 1 040 | 780 | 115 364 |
147 | 1 821 | 1 033 | 787 | 114 576 |
148 | 1 821 | 1 026 | 794 | 113 782 |
149 | 1 821 | 1 019 | 802 | 112 980 |
150 | 1 821 | 1 012 | 809 | 112 172 |
151 | 1 821 | 1 005 | 816 | 111 356 |
152 | 1 821 | 998 | 823 | 110 532 |
153 | 1 821 | 990 | 831 | 109 702 |
154 | 1 821 | 983 | 838 | 108 863 |
155 | 1 821 | 975 | 846 | 108 018 |
156 | 1 821 | 968 | 853 | 107 165 |
157 | 1 821 | 960 | 861 | 106 304 |
158 | 1 821 | 952 | 869 | 105 435 |
159 | 1 821 | 945 | 876 | 104 559 |
160 | 1 821 | 937 | 884 | 103 675 |
161 | 1 821 | 929 | 892 | 102 783 |
162 | 1 821 | 921 | 900 | 101 883 |
163 | 1 821 | 913 | 908 | 100 974 |
164 | 1 821 | 905 | 916 | 100 058 |
165 | 1 821 | 896 | 925 | 99 134 |
166 | 1 821 | 888 | 933 | 98 201 |
167 | 1 821 | 880 | 941 | 97 260 |
168 | 1 821 | 871 | 950 | 96 310 |
169 | 1 821 | 863 | 958 | 95 352 |
170 | 1 821 | 854 | 967 | 94 385 |
171 | 1 821 | 846 | 975 | 93 410 |
172 | 1 821 | 837 | 984 | 92 426 |
173 | 1 821 | 828 | 993 | 91 433 |
174 | 1 821 | 819 | 1 002 | 90 431 |
175 | 1 821 | 810 | 1 011 | 89 420 |
176 | 1 821 | 801 | 1 020 | 88 401 |
177 | 1 821 | 792 | 1 029 | 87 372 |
178 | 1 821 | 783 | 1 038 | 86 334 |
179 | 1 821 | 773 | 1 047 | 85 286 |
180 | 1 821 | 764 | 1 057 | 84 229 |
181 | 1 821 | 755 | 1 066 | 83 163 |
182 | 1 821 | 745 | 1 076 | 82 087 |
183 | 1 821 | 735 | 1 086 | 81 002 |
184 | 1 821 | 726 | 1 095 | 79 906 |
185 | 1 821 | 716 | 1 105 | 78 801 |
186 | 1 821 | 706 | 1 115 | 77 686 |
187 | 1 821 | 696 | 1 125 | 76 561 |
188 | 1 821 | 686 | 1 135 | 75 426 |
189 | 1 821 | 676 | 1 145 | 74 281 |
190 | 1 821 | 665 | 1 155 | 73 126 |
191 | 1 821 | 655 | 1 166 | 71 960 |
192 | 1 821 | 645 | 1 176 | 70 784 |
193 | 1 821 | 634 | 1 187 | 69 597 |
194 | 1 821 | 623 | 1 197 | 68 400 |
195 | 1 821 | 613 | 1 208 | 67 192 |
196 | 1 821 | 602 | 1 219 | 65 973 |
197 | 1 821 | 591 | 1 230 | 64 743 |
198 | 1 821 | 580 | 1 241 | 63 502 |
199 | 1 821 | 569 | 1 252 | 62 250 |
200 | 1 821 | 558 | 1 263 | 60 987 |
201 | 1 821 | 546 | 1 275 | 59 712 |
202 | 1 821 | 535 | 1 286 | 58 426 |
203 | 1 821 | 523 | 1 297 | 57 129 |
204 | 1 821 | 512 | 1 309 | 55 820 |
205 | 1 821 | 500 | 1 321 | 54 499 |
206 | 1 821 | 488 | 1 333 | 53 166 |
207 | 1 821 | 476 | 1 345 | 51 822 |
208 | 1 821 | 464 | 1 357 | 50 465 |
209 | 1 821 | 452 | 1 369 | 49 096 |
210 | 1 821 | 440 | 1 381 | 47 715 |
211 | 1 821 | 427 | 1 393 | 46 322 |
212 | 1 821 | 415 | 1 406 | 44 916 |
213 | 1 821 | 402 | 1 418 | 43 497 |
214 | 1 821 | 390 | 1 431 | 42 066 |
215 | 1 821 | 377 | 1 444 | 40 622 |
216 | 1 821 | 364 | 1 457 | 39 165 |
217 | 1 821 | 351 | 1 470 | 37 695 |
218 | 1 821 | 338 | 1 483 | 36 212 |
219 | 1 821 | 324 | 1 496 | 34 716 |
220 | 1 821 | 311 | 1 510 | 33 206 |
221 | 1 821 | 297 | 1 523 | 31 682 |
222 | 1 821 | 284 | 1 537 | 30 145 |
223 | 1 821 | 270 | 1 551 | 28 594 |
224 | 1 821 | 256 | 1 565 | 27 030 |
225 | 1 821 | 242 | 1 579 | 25 451 |
226 | 1 821 | 228 | 1 593 | 23 858 |
227 | 1 821 | 214 | 1 607 | 22 251 |
228 | 1 821 | 199 | 1 622 | 20 629 |
229 | 1 821 | 185 | 1 636 | 18 993 |
230 | 1 821 | 170 | 1 651 | 17 343 |
231 | 1 821 | 155 | 1 666 | 15 677 |
232 | 1 821 | 140 | 1 680 | 13 997 |
233 | 1 821 | 125 | 1 695 | 12 301 |
234 | 1 821 | 110 | 1 711 | 10 591 |
235 | 1 821 | 95 | 1 726 | 8 865 |
236 | 1 821 | 79 | 1 741 | 7 123 |
237 | 1 821 | 64 | 1 757 | 5 366 |
238 | 1 821 | 48 | 1 773 | 3 593 |
239 | 1 821 | 32 | 1 789 | 1 805 |
240 | 1 821 | 16 | 1 805 | 0 |