Geschäft zum Kauf in Bertrams
Angeboten von Naboth Mashaba- € 100 984 Kaufpreis
- 892 m² Gesamtfl.
- € 113 Pro m²
This transaction consists of 7 stands, each 447 sqm, and a block of flats, which is hijacked.
Although it is hijacked, 2 companies offered their services to , with a Court Order, evacuate the people within 2 weeks.
It is situated within 800 m of satellite campuses of the University of Johannesburg.
All the stands are already zoned for Residential Level 4, ready for student accommodation.
A complete business plan, with Financials , site plans and layout diagrams, are already been drawn up, to build student facilities on the other stands. It will then make provision for 444 students. The current rate per student per month, is R 5200.00
Five of the stands, is directly adjacent to this building. Adjacent to this building, is a block of flats, which are already approved and occupied by students at University of Johannesburg. It is the same owners, and their planning was to expand their student accommodation exposure. They changed their portfolio to mining and are therefore selling their properties.
The average selling price of similar stands are R 550 .00 per stand, with an average of 447 sqm per stand. The value of the stands adds up to R 3 850 .00. The building is evaluated at R 3 300 .00 , totaling R 7 150 .00 for all the properties on offer.
The current block of flats are 3 storeys high and a total of approximately 820 sq. Our estimation is there is about 8 , two- bedroom flats. A developer that was interested to buy, mentioned that this building is of good , solid structure. He also mentioned that these units, will be very spacious, providing the new owner with the benefit of converting the living areas also in a bedroom. This is allowed by the University. It will then provide you with a total revenue of R 208 pm , equalizing a total of 5 students per flat.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 1 384 | 1 221 | 163 | 136 164 |
2 | 1 384 | 1 220 | 164 | 136 000 |
3 | 1 384 | 1 218 | 166 | 135 834 |
4 | 1 384 | 1 217 | 167 | 135 667 |
5 | 1 384 | 1 215 | 169 | 135 498 |
6 | 1 384 | 1 214 | 170 | 135 328 |
7 | 1 384 | 1 212 | 172 | 135 157 |
8 | 1 384 | 1 211 | 173 | 134 983 |
9 | 1 384 | 1 209 | 175 | 134 808 |
10 | 1 384 | 1 208 | 176 | 134 632 |
11 | 1 384 | 1 206 | 178 | 134 454 |
12 | 1 384 | 1 204 | 180 | 134 275 |
13 | 1 384 | 1 203 | 181 | 134 093 |
14 | 1 384 | 1 201 | 183 | 133 911 |
15 | 1 384 | 1 200 | 184 | 133 726 |
16 | 1 384 | 1 198 | 186 | 133 540 |
17 | 1 384 | 1 196 | 188 | 133 352 |
18 | 1 384 | 1 195 | 189 | 133 163 |
19 | 1 384 | 1 193 | 191 | 132 972 |
20 | 1 384 | 1 191 | 193 | 132 779 |
21 | 1 384 | 1 189 | 195 | 132 585 |
22 | 1 384 | 1 188 | 196 | 132 388 |
23 | 1 384 | 1 186 | 198 | 132 190 |
24 | 1 384 | 1 184 | 200 | 131 990 |
25 | 1 384 | 1 182 | 202 | 131 789 |
26 | 1 384 | 1 181 | 203 | 131 585 |
27 | 1 384 | 1 179 | 205 | 131 380 |
28 | 1 384 | 1 177 | 207 | 131 173 |
29 | 1 384 | 1 175 | 209 | 130 964 |
30 | 1 384 | 1 173 | 211 | 130 753 |
31 | 1 384 | 1 171 | 213 | 130 541 |
32 | 1 384 | 1 169 | 215 | 130 326 |
33 | 1 384 | 1 168 | 217 | 130 109 |
34 | 1 384 | 1 166 | 218 | 129 891 |
35 | 1 384 | 1 164 | 220 | 129 671 |
36 | 1 384 | 1 162 | 222 | 129 448 |
37 | 1 384 | 1 160 | 224 | 129 224 |
38 | 1 384 | 1 158 | 226 | 128 997 |
39 | 1 384 | 1 156 | 228 | 128 769 |
40 | 1 384 | 1 154 | 230 | 128 538 |
41 | 1 384 | 1 151 | 233 | 128 306 |
42 | 1 384 | 1 149 | 235 | 128 071 |
43 | 1 384 | 1 147 | 237 | 127 835 |
44 | 1 384 | 1 145 | 239 | 127 596 |
45 | 1 384 | 1 143 | 241 | 127 355 |
46 | 1 384 | 1 141 | 243 | 127 112 |
47 | 1 384 | 1 139 | 245 | 126 866 |
48 | 1 384 | 1 137 | 248 | 126 619 |
49 | 1 384 | 1 134 | 250 | 126 369 |
50 | 1 384 | 1 132 | 252 | 126 117 |
51 | 1 384 | 1 130 | 254 | 125 863 |
52 | 1 384 | 1 128 | 257 | 125 606 |
53 | 1 384 | 1 125 | 259 | 125 347 |
54 | 1 384 | 1 123 | 261 | 125 086 |
55 | 1 384 | 1 121 | 263 | 124 823 |
56 | 1 384 | 1 118 | 266 | 124 557 |
57 | 1 384 | 1 116 | 268 | 124 289 |
58 | 1 384 | 1 113 | 271 | 124 018 |
59 | 1 384 | 1 111 | 273 | 123 745 |
60 | 1 384 | 1 109 | 275 | 123 470 |
61 | 1 384 | 1 106 | 278 | 123 192 |
62 | 1 384 | 1 104 | 280 | 122 911 |
63 | 1 384 | 1 101 | 283 | 122 628 |
64 | 1 384 | 1 099 | 285 | 122 343 |
65 | 1 384 | 1 096 | 288 | 122 055 |
66 | 1 384 | 1 093 | 291 | 121 764 |
67 | 1 384 | 1 091 | 293 | 121 471 |
68 | 1 384 | 1 088 | 296 | 121 175 |
69 | 1 384 | 1 086 | 299 | 120 877 |
70 | 1 384 | 1 083 | 301 | 120 575 |
71 | 1 384 | 1 080 | 304 | 120 272 |
72 | 1 384 | 1 077 | 307 | 119 965 |
73 | 1 384 | 1 075 | 309 | 119 656 |
74 | 1 384 | 1 072 | 312 | 119 344 |
75 | 1 384 | 1 069 | 315 | 119 029 |
76 | 1 384 | 1 066 | 318 | 118 711 |
77 | 1 384 | 1 063 | 321 | 118 390 |
78 | 1 384 | 1 061 | 323 | 118 067 |
79 | 1 384 | 1 058 | 326 | 117 740 |
80 | 1 384 | 1 055 | 329 | 117 411 |
81 | 1 384 | 1 052 | 332 | 117 079 |
82 | 1 384 | 1 049 | 335 | 116 744 |
83 | 1 384 | 1 046 | 338 | 116 406 |
84 | 1 384 | 1 043 | 341 | 116 064 |
85 | 1 384 | 1 040 | 344 | 115 720 |
86 | 1 384 | 1 037 | 347 | 115 373 |
87 | 1 384 | 1 034 | 350 | 115 022 |
88 | 1 384 | 1 030 | 354 | 114 669 |
89 | 1 384 | 1 027 | 357 | 114 312 |
90 | 1 384 | 1 024 | 360 | 113 952 |
91 | 1 384 | 1 021 | 363 | 113 589 |
92 | 1 384 | 1 018 | 366 | 113 222 |
93 | 1 384 | 1 014 | 370 | 112 852 |
94 | 1 384 | 1 011 | 373 | 112 479 |
95 | 1 384 | 1 008 | 376 | 112 103 |
96 | 1 384 | 1 004 | 380 | 111 723 |
97 | 1 384 | 1 001 | 383 | 111 340 |
98 | 1 384 | 997 | 387 | 110 953 |
99 | 1 384 | 994 | 390 | 110 563 |
100 | 1 384 | 990 | 394 | 110 170 |
101 | 1 384 | 987 | 397 | 109 773 |
102 | 1 384 | 983 | 401 | 109 372 |
103 | 1 384 | 980 | 404 | 108 968 |
104 | 1 384 | 976 | 408 | 108 560 |
105 | 1 384 | 973 | 412 | 108 148 |
106 | 1 384 | 969 | 415 | 107 733 |
107 | 1 384 | 965 | 419 | 107 314 |
108 | 1 384 | 961 | 423 | 106 892 |
109 | 1 384 | 958 | 426 | 106 465 |
110 | 1 384 | 954 | 430 | 106 035 |
111 | 1 384 | 950 | 434 | 105 601 |
112 | 1 384 | 946 | 438 | 105 163 |
113 | 1 384 | 942 | 442 | 104 721 |
114 | 1 384 | 938 | 446 | 104 275 |
115 | 1 384 | 934 | 450 | 103 825 |
116 | 1 384 | 930 | 454 | 103 371 |
117 | 1 384 | 926 | 458 | 102 913 |
118 | 1 384 | 922 | 462 | 102 451 |
119 | 1 384 | 918 | 466 | 101 985 |
120 | 1 384 | 914 | 470 | 101 514 |
121 | 1 384 | 909 | 475 | 101 040 |
122 | 1 384 | 905 | 479 | 100 561 |
123 | 1 384 | 901 | 483 | 100 078 |
124 | 1 384 | 897 | 488 | 99 590 |
125 | 1 384 | 892 | 492 | 99 098 |
126 | 1 384 | 888 | 496 | 98 602 |
127 | 1 384 | 883 | 501 | 98 101 |
128 | 1 384 | 879 | 505 | 97 596 |
129 | 1 384 | 874 | 510 | 97 086 |
130 | 1 384 | 870 | 514 | 96 572 |
131 | 1 384 | 865 | 519 | 96 053 |
132 | 1 384 | 860 | 524 | 95 529 |
133 | 1 384 | 856 | 528 | 95 001 |
134 | 1 384 | 851 | 533 | 94 468 |
135 | 1 384 | 846 | 538 | 93 930 |
136 | 1 384 | 841 | 543 | 93 388 |
137 | 1 384 | 837 | 547 | 92 840 |
138 | 1 384 | 832 | 552 | 92 288 |
139 | 1 384 | 827 | 557 | 91 731 |
140 | 1 384 | 822 | 562 | 91 169 |
141 | 1 384 | 817 | 567 | 90 601 |
142 | 1 384 | 812 | 572 | 90 029 |
143 | 1 384 | 807 | 578 | 89 451 |
144 | 1 384 | 801 | 583 | 88 869 |
145 | 1 384 | 796 | 588 | 88 281 |
146 | 1 384 | 791 | 593 | 87 688 |
147 | 1 384 | 786 | 598 | 87 089 |
148 | 1 384 | 780 | 604 | 86 485 |
149 | 1 384 | 775 | 609 | 85 876 |
150 | 1 384 | 769 | 615 | 85 261 |
151 | 1 384 | 764 | 620 | 84 641 |
152 | 1 384 | 758 | 626 | 84 015 |
153 | 1 384 | 753 | 631 | 83 384 |
154 | 1 384 | 747 | 637 | 82 747 |
155 | 1 384 | 741 | 643 | 82 104 |
156 | 1 384 | 736 | 649 | 81 455 |
157 | 1 384 | 730 | 654 | 80 801 |
158 | 1 384 | 724 | 660 | 80 141 |
159 | 1 384 | 718 | 666 | 79 475 |
160 | 1 384 | 712 | 672 | 78 803 |
161 | 1 384 | 706 | 678 | 78 125 |
162 | 1 384 | 700 | 684 | 77 440 |
163 | 1 384 | 694 | 690 | 76 750 |
164 | 1 384 | 688 | 696 | 76 054 |
165 | 1 384 | 681 | 703 | 75 351 |
166 | 1 384 | 675 | 709 | 74 642 |
167 | 1 384 | 669 | 715 | 73 927 |
168 | 1 384 | 662 | 722 | 73 205 |
169 | 1 384 | 656 | 728 | 72 477 |
170 | 1 384 | 649 | 735 | 71 742 |
171 | 1 384 | 643 | 741 | 71 001 |
172 | 1 384 | 636 | 748 | 70 253 |
173 | 1 384 | 629 | 755 | 69 498 |
174 | 1 384 | 623 | 761 | 68 736 |
175 | 1 384 | 616 | 768 | 67 968 |
176 | 1 384 | 609 | 775 | 67 193 |
177 | 1 384 | 602 | 782 | 66 411 |
178 | 1 384 | 595 | 789 | 65 622 |
179 | 1 384 | 588 | 796 | 64 826 |
180 | 1 384 | 581 | 803 | 64 022 |
181 | 1 384 | 574 | 810 | 63 212 |
182 | 1 384 | 566 | 818 | 62 394 |
183 | 1 384 | 559 | 825 | 61 569 |
184 | 1 384 | 552 | 832 | 60 736 |
185 | 1 384 | 544 | 840 | 59 897 |
186 | 1 384 | 537 | 847 | 59 049 |
187 | 1 384 | 529 | 855 | 58 194 |
188 | 1 384 | 521 | 863 | 57 331 |
189 | 1 384 | 514 | 870 | 56 461 |
190 | 1 384 | 506 | 878 | 55 583 |
191 | 1 384 | 498 | 886 | 54 697 |
192 | 1 384 | 490 | 894 | 53 803 |
193 | 1 384 | 482 | 902 | 52 900 |
194 | 1 384 | 474 | 910 | 51 990 |
195 | 1 384 | 466 | 918 | 51 072 |
196 | 1 384 | 458 | 927 | 50 146 |
197 | 1 384 | 449 | 935 | 49 211 |
198 | 1 384 | 441 | 943 | 48 268 |
199 | 1 384 | 432 | 952 | 47 316 |
200 | 1 384 | 424 | 960 | 46 356 |
201 | 1 384 | 415 | 969 | 45 387 |
202 | 1 384 | 407 | 977 | 44 410 |
203 | 1 384 | 398 | 986 | 43 423 |
204 | 1 384 | 389 | 995 | 42 428 |
205 | 1 384 | 380 | 1 004 | 41 424 |
206 | 1 384 | 371 | 1 013 | 40 411 |
207 | 1 384 | 362 | 1 022 | 39 389 |
208 | 1 384 | 353 | 1 031 | 38 358 |
209 | 1 384 | 344 | 1 040 | 37 318 |
210 | 1 384 | 334 | 1 050 | 36 268 |
211 | 1 384 | 325 | 1 059 | 35 209 |
212 | 1 384 | 315 | 1 069 | 34 140 |
213 | 1 384 | 306 | 1 078 | 33 062 |
214 | 1 384 | 296 | 1 088 | 31 974 |
215 | 1 384 | 286 | 1 098 | 30 877 |
216 | 1 384 | 277 | 1 107 | 29 769 |
217 | 1 384 | 267 | 1 117 | 28 652 |
218 | 1 384 | 257 | 1 127 | 27 525 |
219 | 1 384 | 247 | 1 137 | 26 387 |
220 | 1 384 | 236 | 1 148 | 25 240 |
221 | 1 384 | 226 | 1 158 | 24 082 |
222 | 1 384 | 216 | 1 168 | 22 913 |
223 | 1 384 | 205 | 1 179 | 21 735 |
224 | 1 384 | 195 | 1 189 | 20 545 |
225 | 1 384 | 184 | 1 200 | 19 345 |
226 | 1 384 | 173 | 1 211 | 18 134 |
227 | 1 384 | 162 | 1 222 | 16 913 |
228 | 1 384 | 152 | 1 233 | 15 680 |
229 | 1 384 | 140 | 1 244 | 14 437 |
230 | 1 384 | 129 | 1 255 | 13 182 |
231 | 1 384 | 118 | 1 266 | 11 916 |
232 | 1 384 | 107 | 1 277 | 10 639 |
233 | 1 384 | 95 | 1 289 | 9 350 |
234 | 1 384 | 84 | 1 300 | 8 050 |
235 | 1 384 | 72 | 1 312 | 6 738 |
236 | 1 384 | 60 | 1 324 | 5 414 |
237 | 1 384 | 49 | 1 336 | 4 079 |
238 | 1 384 | 37 | 1 347 | 2 731 |
239 | 1 384 | 24 | 1 360 | 1 372 |
240 | 1 384 | 12 | 1 372 | 0 |