Geschäft zum Kauf in Boksburg
Angeboten von caldanhomes.co.za- € 290 611 Kaufpreis
- 42 Schlafz.
- 21 Badez.
- 1 986 m² Gesamtfl.
- € 146 Pro m²
MIXED USED - INVESTMENT 13 FLATS + 4 SHOPS - EXCELLENT INVESTMENT OPPORTUNITY
PRIME LOCATION !
SITUATED CLOSE TO BUSY MAJOR CHAIN STORES AND BANKS !
FULLY TENANTED !
COMPRISING OF 13 FLATS ON 1ST FLOOR AND 4 SHOPS GROUND FLOOR !
SHOPS HAVE LONG STANDING TENANTS !
/
EXCELLENT INVESTMENT OFFERING:
4 Large shops on Ground Floor with Stable Tenants (Total Income +-R46k)
13 Flatlets on 1st Floor - 4 Large Flats and 10 Mixed - Bachelor and 1 Bedroom Flats (Total Income +-R36k)
Pre Paid Meters Installed (Electricity and Water)- collected at around 80-85% of the usage (Total Collected AUtilities R12 500)
TOTAL GROSS INCOME : R94 000 per month
Monthly Expenses:
Rates R7500
Refuse R 6200
Water R4 200
Water R6 200
Sew R5 400
Elec R6 600
Elec R5 600
TOTAL EXPENSES : R41 500
Net Income R57 500 pm
Rent Roll and financials available
HUGE POTENTIAL TO INCREASE YIELD !!!!
well maintained and no need of renovations
Going Concern - Take Over Deal - fully tenanted, and at Zero Vat for Legal Entity Purchaser (Claim Vat Back)
Shop 1 148 sqms
Shop 2 110 sqms
Shop 3 210 sqms
Shop 4 210 sqms
Flatlets:
Unit 1 82sqms
? 3 Bedrooms
? 1 Bathroom
? Toilet
? Kitchen
? Balcony
Unit 2 80 sqms
? 3 Bedrooms
? 1 Bathroom
? Toilet
? Kitchen
Unit 3 62 sqms
? 1 Bedroom
? Kitchen
? Bathroom and toilet
Unit 4 62 sqms
? 1 Bedroom
? Kitchen
? Bathroom and toilet
I do not have the sqms of the other flats, but know the total floor area is around 160 180 sqms.
Unit 5
? 1 bedroom
? Lounge
? Kitchen
? Shower and toilet
Unit 6, 7, 12 and 13
? Bachelor/ open plan - Bedroom, kitchen, shower and toilet
Unit 8
? One bedroom
? Lounge
? Kitchen
? Bathroom and shower
Communal flat made of (Unit 9, 10, 11):
? 3SINGLE bedrooms
? 3 Shared showers
? Shared Kitchen
? 3 separate toilets
Renovations were done to the property 6 years ago
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 2 476 | 2 185 | 291 | 243 568 |
2 | 2 476 | 2 182 | 294 | 243 274 |
3 | 2 476 | 2 179 | 296 | 242 978 |
4 | 2 476 | 2 177 | 299 | 242 679 |
5 | 2 476 | 2 174 | 302 | 242 377 |
6 | 2 476 | 2 171 | 304 | 242 072 |
7 | 2 476 | 2 169 | 307 | 241 765 |
8 | 2 476 | 2 166 | 310 | 241 455 |
9 | 2 476 | 2 163 | 313 | 241 143 |
10 | 2 476 | 2 160 | 315 | 240 827 |
11 | 2 476 | 2 157 | 318 | 240 509 |
12 | 2 476 | 2 155 | 321 | 240 188 |
13 | 2 476 | 2 152 | 324 | 239 864 |
14 | 2 476 | 2 149 | 327 | 239 537 |
15 | 2 476 | 2 146 | 330 | 239 207 |
16 | 2 476 | 2 143 | 333 | 238 874 |
17 | 2 476 | 2 140 | 336 | 238 538 |
18 | 2 476 | 2 137 | 339 | 238 199 |
19 | 2 476 | 2 134 | 342 | 237 858 |
20 | 2 476 | 2 131 | 345 | 237 513 |
21 | 2 476 | 2 128 | 348 | 237 165 |
22 | 2 476 | 2 125 | 351 | 236 813 |
23 | 2 476 | 2 121 | 354 | 236 459 |
24 | 2 476 | 2 118 | 357 | 236 102 |
25 | 2 476 | 2 115 | 361 | 235 741 |
26 | 2 476 | 2 112 | 364 | 235 377 |
27 | 2 476 | 2 109 | 367 | 235 010 |
28 | 2 476 | 2 105 | 370 | 234 640 |
29 | 2 476 | 2 102 | 374 | 234 266 |
30 | 2 476 | 2 099 | 377 | 233 889 |
31 | 2 476 | 2 095 | 380 | 233 508 |
32 | 2 476 | 2 092 | 384 | 233 124 |
33 | 2 476 | 2 088 | 387 | 232 737 |
34 | 2 476 | 2 085 | 391 | 232 346 |
35 | 2 476 | 2 081 | 394 | 231 952 |
36 | 2 476 | 2 078 | 398 | 231 554 |
37 | 2 476 | 2 074 | 401 | 231 153 |
38 | 2 476 | 2 071 | 405 | 230 748 |
39 | 2 476 | 2 067 | 409 | 230 339 |
40 | 2 476 | 2 063 | 412 | 229 927 |
41 | 2 476 | 2 060 | 416 | 229 511 |
42 | 2 476 | 2 056 | 420 | 229 091 |
43 | 2 476 | 2 052 | 423 | 228 668 |
44 | 2 476 | 2 048 | 427 | 228 241 |
45 | 2 476 | 2 045 | 431 | 227 810 |
46 | 2 476 | 2 041 | 435 | 227 375 |
47 | 2 476 | 2 037 | 439 | 226 936 |
48 | 2 476 | 2 033 | 443 | 226 493 |
49 | 2 476 | 2 029 | 447 | 226 046 |
50 | 2 476 | 2 025 | 451 | 225 596 |
51 | 2 476 | 2 021 | 455 | 225 141 |
52 | 2 476 | 2 017 | 459 | 224 682 |
53 | 2 476 | 2 013 | 463 | 224 219 |
54 | 2 476 | 2 009 | 467 | 223 752 |
55 | 2 476 | 2 004 | 471 | 223 281 |
56 | 2 476 | 2 000 | 476 | 222 805 |
57 | 2 476 | 1 996 | 480 | 222 325 |
58 | 2 476 | 1 992 | 484 | 221 841 |
59 | 2 476 | 1 987 | 488 | 221 353 |
60 | 2 476 | 1 983 | 493 | 220 860 |
61 | 2 476 | 1 979 | 497 | 220 363 |
62 | 2 476 | 1 974 | 502 | 219 861 |
63 | 2 476 | 1 970 | 506 | 219 355 |
64 | 2 476 | 1 965 | 511 | 218 844 |
65 | 2 476 | 1 960 | 515 | 218 329 |
66 | 2 476 | 1 956 | 520 | 217 809 |
67 | 2 476 | 1 951 | 525 | 217 285 |
68 | 2 476 | 1 947 | 529 | 216 756 |
69 | 2 476 | 1 942 | 534 | 216 222 |
70 | 2 476 | 1 937 | 539 | 215 683 |
71 | 2 476 | 1 932 | 544 | 215 139 |
72 | 2 476 | 1 927 | 548 | 214 591 |
73 | 2 476 | 1 922 | 553 | 214 038 |
74 | 2 476 | 1 917 | 558 | 213 479 |
75 | 2 476 | 1 912 | 563 | 212 916 |
76 | 2 476 | 1 907 | 568 | 212 348 |
77 | 2 476 | 1 902 | 573 | 211 774 |
78 | 2 476 | 1 897 | 579 | 211 196 |
79 | 2 476 | 1 892 | 584 | 210 612 |
80 | 2 476 | 1 887 | 589 | 210 023 |
81 | 2 476 | 1 881 | 594 | 209 429 |
82 | 2 476 | 1 876 | 600 | 208 829 |
83 | 2 476 | 1 871 | 605 | 208 224 |
84 | 2 476 | 1 865 | 610 | 207 614 |
85 | 2 476 | 1 860 | 616 | 206 998 |
86 | 2 476 | 1 854 | 621 | 206 376 |
87 | 2 476 | 1 849 | 627 | 205 749 |
88 | 2 476 | 1 843 | 633 | 205 117 |
89 | 2 476 | 1 838 | 638 | 204 479 |
90 | 2 476 | 1 832 | 644 | 203 835 |
91 | 2 476 | 1 826 | 650 | 203 185 |
92 | 2 476 | 1 820 | 656 | 202 529 |
93 | 2 476 | 1 814 | 661 | 201 868 |
94 | 2 476 | 1 808 | 667 | 201 201 |
95 | 2 476 | 1 802 | 673 | 200 527 |
96 | 2 476 | 1 796 | 679 | 199 848 |
97 | 2 476 | 1 790 | 685 | 199 163 |
98 | 2 476 | 1 784 | 692 | 198 471 |
99 | 2 476 | 1 778 | 698 | 197 773 |
100 | 2 476 | 1 772 | 704 | 197 069 |
101 | 2 476 | 1 765 | 710 | 196 359 |
102 | 2 476 | 1 759 | 717 | 195 642 |
103 | 2 476 | 1 753 | 723 | 194 919 |
104 | 2 476 | 1 746 | 730 | 194 190 |
105 | 2 476 | 1 740 | 736 | 193 454 |
106 | 2 476 | 1 733 | 743 | 192 711 |
107 | 2 476 | 1 726 | 749 | 191 962 |
108 | 2 476 | 1 720 | 756 | 191 205 |
109 | 2 476 | 1 713 | 763 | 190 443 |
110 | 2 476 | 1 706 | 770 | 189 673 |
111 | 2 476 | 1 699 | 777 | 188 896 |
112 | 2 476 | 1 692 | 784 | 188 113 |
113 | 2 476 | 1 685 | 791 | 187 322 |
114 | 2 476 | 1 678 | 798 | 186 525 |
115 | 2 476 | 1 671 | 805 | 185 720 |
116 | 2 476 | 1 664 | 812 | 184 908 |
117 | 2 476 | 1 656 | 819 | 184 089 |
118 | 2 476 | 1 649 | 827 | 183 262 |
119 | 2 476 | 1 642 | 834 | 182 428 |
120 | 2 476 | 1 634 | 841 | 181 587 |
121 | 2 476 | 1 627 | 849 | 180 738 |
122 | 2 476 | 1 619 | 857 | 179 881 |
123 | 2 476 | 1 611 | 864 | 179 017 |
124 | 2 476 | 1 604 | 872 | 178 145 |
125 | 2 476 | 1 596 | 880 | 177 265 |
126 | 2 476 | 1 588 | 888 | 176 377 |
127 | 2 476 | 1 580 | 896 | 175 481 |
128 | 2 476 | 1 572 | 904 | 174 578 |
129 | 2 476 | 1 564 | 912 | 173 666 |
130 | 2 476 | 1 556 | 920 | 172 746 |
131 | 2 476 | 1 548 | 928 | 171 818 |
132 | 2 476 | 1 539 | 937 | 170 881 |
133 | 2 476 | 1 531 | 945 | 169 936 |
134 | 2 476 | 1 522 | 953 | 168 983 |
135 | 2 476 | 1 514 | 962 | 168 021 |
136 | 2 476 | 1 505 | 971 | 167 050 |
137 | 2 476 | 1 496 | 979 | 166 071 |
138 | 2 476 | 1 488 | 988 | 165 083 |
139 | 2 476 | 1 479 | 997 | 164 086 |
140 | 2 476 | 1 470 | 1 006 | 163 080 |
141 | 2 476 | 1 461 | 1 015 | 162 066 |
142 | 2 476 | 1 452 | 1 024 | 161 042 |
143 | 2 476 | 1 443 | 1 033 | 160 009 |
144 | 2 476 | 1 433 | 1 042 | 158 966 |
145 | 2 476 | 1 424 | 1 052 | 157 915 |
146 | 2 476 | 1 415 | 1 061 | 156 854 |
147 | 2 476 | 1 405 | 1 071 | 155 783 |
148 | 2 476 | 1 396 | 1 080 | 154 703 |
149 | 2 476 | 1 386 | 1 090 | 153 613 |
150 | 2 476 | 1 376 | 1 100 | 152 513 |
151 | 2 476 | 1 366 | 1 109 | 151 404 |
152 | 2 476 | 1 356 | 1 119 | 150 285 |
153 | 2 476 | 1 346 | 1 129 | 149 155 |
154 | 2 476 | 1 336 | 1 140 | 148 016 |
155 | 2 476 | 1 326 | 1 150 | 146 866 |
156 | 2 476 | 1 316 | 1 160 | 145 706 |
157 | 2 476 | 1 305 | 1 170 | 144 535 |
158 | 2 476 | 1 295 | 1 181 | 143 354 |
159 | 2 476 | 1 284 | 1 192 | 142 163 |
160 | 2 476 | 1 274 | 1 202 | 140 961 |
161 | 2 476 | 1 263 | 1 213 | 139 748 |
162 | 2 476 | 1 252 | 1 224 | 138 524 |
163 | 2 476 | 1 241 | 1 235 | 137 289 |
164 | 2 476 | 1 230 | 1 246 | 136 043 |
165 | 2 476 | 1 219 | 1 257 | 134 786 |
166 | 2 476 | 1 207 | 1 268 | 133 518 |
167 | 2 476 | 1 196 | 1 280 | 132 238 |
168 | 2 476 | 1 185 | 1 291 | 130 947 |
169 | 2 476 | 1 173 | 1 303 | 129 645 |
170 | 2 476 | 1 161 | 1 314 | 128 330 |
171 | 2 476 | 1 150 | 1 326 | 127 004 |
172 | 2 476 | 1 138 | 1 338 | 125 666 |
173 | 2 476 | 1 126 | 1 350 | 124 316 |
174 | 2 476 | 1 114 | 1 362 | 122 954 |
175 | 2 476 | 1 101 | 1 374 | 121 580 |
176 | 2 476 | 1 089 | 1 387 | 120 193 |
177 | 2 476 | 1 077 | 1 399 | 118 794 |
178 | 2 476 | 1 064 | 1 412 | 117 383 |
179 | 2 476 | 1 052 | 1 424 | 115 959 |
180 | 2 476 | 1 039 | 1 437 | 114 522 |
181 | 2 476 | 1 026 | 1 450 | 113 072 |
182 | 2 476 | 1 013 | 1 463 | 111 609 |
183 | 2 476 | 1 000 | 1 476 | 110 133 |
184 | 2 476 | 987 | 1 489 | 108 644 |
185 | 2 476 | 973 | 1 502 | 107 142 |
186 | 2 476 | 960 | 1 516 | 105 626 |
187 | 2 476 | 946 | 1 529 | 104 096 |
188 | 2 476 | 933 | 1 543 | 102 553 |
189 | 2 476 | 919 | 1 557 | 100 996 |
190 | 2 476 | 905 | 1 571 | 99 425 |
191 | 2 476 | 891 | 1 585 | 97 840 |
192 | 2 476 | 876 | 1 599 | 96 241 |
193 | 2 476 | 862 | 1 614 | 94 627 |
194 | 2 476 | 848 | 1 628 | 92 999 |
195 | 2 476 | 833 | 1 643 | 91 357 |
196 | 2 476 | 818 | 1 657 | 89 699 |
197 | 2 476 | 804 | 1 672 | 88 027 |
198 | 2 476 | 789 | 1 687 | 86 340 |
199 | 2 476 | 773 | 1 702 | 84 638 |
200 | 2 476 | 758 | 1 718 | 82 920 |
201 | 2 476 | 743 | 1 733 | 81 187 |
202 | 2 476 | 727 | 1 748 | 79 439 |
203 | 2 476 | 712 | 1 764 | 77 675 |
204 | 2 476 | 696 | 1 780 | 75 895 |
205 | 2 476 | 680 | 1 796 | 74 099 |
206 | 2 476 | 664 | 1 812 | 72 287 |
207 | 2 476 | 648 | 1 828 | 70 459 |
208 | 2 476 | 631 | 1 845 | 68 614 |
209 | 2 476 | 615 | 1 861 | 66 753 |
210 | 2 476 | 598 | 1 878 | 64 876 |
211 | 2 476 | 581 | 1 895 | 62 981 |
212 | 2 476 | 564 | 1 912 | 61 070 |
213 | 2 476 | 547 | 1 929 | 59 141 |
214 | 2 476 | 530 | 1 946 | 57 195 |
215 | 2 476 | 512 | 1 963 | 55 232 |
216 | 2 476 | 495 | 1 981 | 53 251 |
217 | 2 476 | 477 | 1 999 | 51 252 |
218 | 2 476 | 459 | 2 017 | 49 235 |
219 | 2 476 | 441 | 2 035 | 47 201 |
220 | 2 476 | 423 | 2 053 | 45 148 |
221 | 2 476 | 404 | 2 071 | 43 077 |
222 | 2 476 | 386 | 2 090 | 40 987 |
223 | 2 476 | 367 | 2 109 | 38 878 |
224 | 2 476 | 348 | 2 127 | 36 751 |
225 | 2 476 | 329 | 2 147 | 34 604 |
226 | 2 476 | 310 | 2 166 | 32 439 |
227 | 2 476 | 291 | 2 185 | 30 253 |
228 | 2 476 | 271 | 2 205 | 28 049 |
229 | 2 476 | 251 | 2 224 | 25 824 |
230 | 2 476 | 231 | 2 244 | 23 580 |
231 | 2 476 | 211 | 2 264 | 21 315 |
232 | 2 476 | 191 | 2 285 | 19 031 |
233 | 2 476 | 170 | 2 305 | 16 725 |
234 | 2 476 | 150 | 2 326 | 14 400 |
235 | 2 476 | 129 | 2 347 | 12 053 |
236 | 2 476 | 108 | 2 368 | 9 685 |
237 | 2 476 | 87 | 2 389 | 7 296 |
238 | 2 476 | 65 | 2 410 | 4 886 |
239 | 2 476 | 44 | 2 432 | 2 454 |
240 | 2 476 | 22 | 2 454 | 0 |