Geschäft zum Kauf in Braamfontein Johannesburg

Objekt Informationen & Merkmale

Geschäft Objektart
Kaufen Angebotsart
€ 2 514 598 Kaufpreis
0 Schlafzimmer
0 Badezimmer
0 Garagen
Wohnzimmer
0 m² Floor Area
1 m² Gesamtfl.
€ 2 514 598 Preis/m²

Objektbeschreibung

Retail space in Braamfontein
The main building consists of the following:

a single lift/elevator that is serviced regularly by a lift company.
70 bedrooms with the following configurations:
.24 double rooms with private bathrooms (14 with a bath, toilet, and hand basin in each, and 10 with a shower, toilet, and hand basin in each),
. 5 single rooms with a hand basin in each,
. 40 single rooms with a shower and hand basin in each, and
. 1 triple room with a private bathroom (shower, toilet, and hand basin)
a large kitchen, which is fitted with two electric stoves, a canopy (with extractor fans), four gas burners, a pantry, wash-up basins, two linen rooms, and a walk-in cold room (currently not used)
a dining room, which can comfortably seat 120 people in one sitting and which is fitted with a bain-marie and food warmers
a television/sitting room
an office
a formal entrance lounge/reception area
two full bathrooms per floor (one gents and one ladies ablution facility per floor) and
a number of storerooms.

The other buildings consist of the following:
the Annex, located at the back of the main building, which consists of 20 bedrooms (16 single rooms with hand basins and 4 double rooms with hand basins, as well as one ladies and one gents ablution facility per floor) and
a building currently used for on-site staff accommodation, consisting of a large dormitory-type room, 3 smaller rooms, and ablution facilities.
Description of parking and security:
The property has two separate entrances, each with a lockable, manual entrance gate. There is secure parking consisting of 10 undercover parking bays and a number of open parking bays. The property is fully walled and secured.
Room sizes vary between 12m2 and 22m2, and the total floor area of the buildings is approximately 2920m2.

Potential Monthly Rental Income -R667 943.03

Monatliche Zahlung / Amortisation

#	Gesamt	Zinsanteil	Kapitalanteil	Balance
1	22 976	20 274	2 702	2 260 436
2	22 976	20 250	2 726	2 257 710
3	22 976	20 225	2 751	2 254 959
4	22 976	20 201	2 775	2 252 184
5	22 976	20 176	2 800	2 249 383
6	22 976	20 151	2 825	2 246 558
7	22 976	20 125	2 851	2 243 707
8	22 976	20 100	2 876	2 240 831
9	22 976	20 074	2 902	2 237 929
10	22 976	20 048	2 928	2 235 001
11	22 976	20 022	2 954	2 232 047
12	22 976	19 995	2 981	2 229 067
13	22 976	19 969	3 007	2 226 059
14	22 976	19 942	3 034	2 223 025
15	22 976	19 915	3 061	2 219 964
16	22 976	19 887	3 089	2 216 875
17	22 976	19 860	3 117	2 213 758
18	22 976	19 832	3 144	2 210 614
19	22 976	19 803	3 173	2 207 441
20	22 976	19 775	3 201	2 204 240
21	22 976	19 746	3 230	2 201 010
22	22 976	19 717	3 259	2 197 752
23	22 976	19 688	3 288	2 194 464
24	22 976	19 659	3 317	2 191 147
25	22 976	19 629	3 347	2 187 800
26	22 976	19 599	3 377	2 184 423
27	22 976	19 569	3 407	2 181 015
28	22 976	19 538	3 438	2 177 578
29	22 976	19 507	3 469	2 174 109
30	22 976	19 476	3 500	2 170 609
31	22 976	19 445	3 531	2 167 078
32	22 976	19 413	3 563	2 163 516
33	22 976	19 381	3 595	2 159 921
34	22 976	19 349	3 627	2 156 295
35	22 976	19 317	3 659	2 152 635
36	22 976	19 284	3 692	2 148 943
37	22 976	19 251	3 725	2 145 218
38	22 976	19 218	3 758	2 141 460
39	22 976	19 184	3 792	2 137 668
40	22 976	19 150	3 826	2 133 842
41	22 976	19 116	3 860	2 129 981
42	22 976	19 081	3 895	2 126 086
43	22 976	19 046	3 930	2 122 156
44	22 976	19 011	3 965	2 118 191
45	22 976	18 975	4 001	2 114 191
46	22 976	18 940	4 036	2 110 154
47	22 976	18 903	4 073	2 106 082
48	22 976	18 867	4 109	2 101 973
49	22 976	18 830	4 146	2 097 827
50	22 976	18 793	4 183	2 093 644
51	22 976	18 756	4 220	2 089 423
52	22 976	18 718	4 258	2 085 165
53	22 976	18 680	4 296	2 080 869
54	22 976	18 641	4 335	2 076 534
55	22 976	18 602	4 374	2 072 160
56	22 976	18 563	4 413	2 067 747
57	22 976	18 524	4 452	2 063 295
58	22 976	18 484	4 492	2 058 802
59	22 976	18 443	4 533	2 054 270
60	22 976	18 403	4 573	2 049 697
61	22 976	18 362	4 614	2 045 082
62	22 976	18 321	4 656	2 040 427
63	22 976	18 279	4 697	2 035 730
64	22 976	18 237	4 739	2 030 990
65	22 976	18 194	4 782	2 026 209
66	22 976	18 151	4 825	2 021 384
67	22 976	18 108	4 868	2 016 516
68	22 976	18 065	4 911	2 011 605
69	22 976	18 021	4 955	2 006 649
70	22 976	17 976	5 000	2 001 650
71	22 976	17 931	5 045	1 996 605
72	22 976	17 886	5 090	1 991 515
73	22 976	17 841	5 135	1 986 380
74	22 976	17 795	5 181	1 981 199
75	22 976	17 748	5 228	1 975 971
76	22 976	17 701	5 275	1 970 696
77	22 976	17 654	5 322	1 965 374
78	22 976	17 606	5 370	1 960 005
79	22 976	17 558	5 418	1 954 587
80	22 976	17 510	5 466	1 949 121
81	22 976	17 461	5 515	1 943 606
82	22 976	17 411	5 565	1 938 041
83	22 976	17 362	5 614	1 932 427
84	22 976	17 311	5 665	1 926 762
85	22 976	17 261	5 715	1 921 047
86	22 976	17 209	5 767	1 915 280
87	22 976	17 158	5 818	1 909 462
88	22 976	17 106	5 870	1 903 591
89	22 976	17 053	5 923	1 897 668
90	22 976	17 000	5 976	1 891 692
91	22 976	16 946	6 030	1 885 662
92	22 976	16 892	6 084	1 879 579
93	22 976	16 838	6 138	1 873 441
94	22 976	16 783	6 193	1 867 247
95	22 976	16 727	6 249	1 860 999
96	22 976	16 671	6 305	1 854 694
97	22 976	16 615	6 361	1 848 333
98	22 976	16 558	6 418	1 841 915
99	22 976	16 500	6 476	1 835 440
100	22 976	16 442	6 534	1 828 906
101	22 976	16 384	6 592	1 822 314
102	22 976	16 325	6 651	1 815 663
103	22 976	16 265	6 711	1 808 952
104	22 976	16 205	6 771	1 802 181
105	22 976	16 145	6 831	1 795 350
106	22 976	16 083	6 893	1 788 457
107	22 976	16 022	6 954	1 781 503
108	22 976	15 959	7 017	1 774 486
109	22 976	15 896	7 080	1 767 406
110	22 976	15 833	7 143	1 760 263
111	22 976	15 769	7 207	1 753 056
112	22 976	15 704	7 272	1 745 785
113	22 976	15 639	7 337	1 738 448
114	22 976	15 574	7 402	1 731 046
115	22 976	15 507	7 469	1 723 577
116	22 976	15 440	7 536	1 716 041
117	22 976	15 373	7 603	1 708 438
118	22 976	15 305	7 671	1 700 767
119	22 976	15 236	7 740	1 693 027
120	22 976	15 167	7 809	1 685 217
121	22 976	15 097	7 879	1 677 338
122	22 976	15 026	7 950	1 669 388
123	22 976	14 955	8 021	1 661 367
124	22 976	14 883	8 093	1 653 274
125	22 976	14 811	8 165	1 645 109
126	22 976	14 737	8 239	1 636 870
127	22 976	14 664	8 312	1 628 558
128	22 976	14 589	8 387	1 620 171
129	22 976	14 514	8 462	1 611 709
130	22 976	14 438	8 538	1 603 171
131	22 976	14 362	8 614	1 594 557
132	22 976	14 285	8 691	1 585 865
133	22 976	14 207	8 769	1 577 096
134	22 976	14 128	8 848	1 568 248
135	22 976	14 049	8 927	1 559 321
136	22 976	13 969	9 007	1 550 314
137	22 976	13 888	9 088	1 541 226
138	22 976	13 807	9 169	1 532 057
139	22 976	13 725	9 251	1 522 806
140	22 976	13 642	9 334	1 513 471
141	22 976	13 558	9 418	1 504 053
142	22 976	13 474	9 502	1 494 551
143	22 976	13 389	9 587	1 484 964
144	22 976	13 303	9 673	1 475 291
145	22 976	13 216	9 760	1 465 531
146	22 976	13 129	9 847	1 455 683
147	22 976	13 040	9 936	1 445 748
148	22 976	12 951	10 025	1 435 723
149	22 976	12 862	10 114	1 425 609
150	22 976	12 771	10 205	1 415 404
151	22 976	12 680	10 296	1 405 108
152	22 976	12 587	10 389	1 394 719
153	22 976	12 494	10 482	1 384 237
154	22 976	12 400	10 576	1 373 662
155	22 976	12 306	10 670	1 362 992
156	22 976	12 210	10 766	1 352 226
157	22 976	12 114	10 862	1 341 363
158	22 976	12 016	10 960	1 330 404
159	22 976	11 918	11 058	1 319 346
160	22 976	11 819	11 157	1 308 189
161	22 976	11 719	11 257	1 296 932
162	22 976	11 618	11 358	1 285 574
163	22 976	11 517	11 459	1 274 115
164	22 976	11 414	11 562	1 262 553
165	22 976	11 310	11 666	1 250 887
166	22 976	11 206	11 770	1 239 117
167	22 976	11 100	11 876	1 227 241
168	22 976	10 994	11 982	1 215 259
169	22 976	10 887	12 089	1 203 170
170	22 976	10 778	12 198	1 190 972
171	22 976	10 669	12 307	1 178 666
172	22 976	10 559	12 417	1 166 248
173	22 976	10 448	12 528	1 153 720
174	22 976	10 335	12 641	1 141 079
175	22 976	10 222	12 754	1 128 326
176	22 976	10 108	12 868	1 115 457
177	22 976	9 993	12 983	1 102 474
178	22 976	9 876	13 100	1 089 374
179	22 976	9 759	13 217	1 076 157
180	22 976	9 641	13 335	1 062 822
181	22 976	9 521	13 455	1 049 367
182	22 976	9 401	13 575	1 035 791
183	22 976	9 279	13 697	1 022 094
184	22 976	9 156	13 820	1 008 275
185	22 976	9 032	13 944	994 331
186	22 976	8 908	14 068	980 263
187	22 976	8 782	14 195	966 068
188	22 976	8 654	14 322	951 746
189	22 976	8 526	14 450	937 296
190	22 976	8 397	14 579	922 717
191	22 976	8 266	14 710	908 007
192	22 976	8 134	14 842	893 165
193	22 976	8 001	14 975	878 190
194	22 976	7 867	15 109	863 081
195	22 976	7 732	15 244	847 837
196	22 976	7 595	15 381	832 456
197	22 976	7 457	15 519	816 938
198	22 976	7 318	15 658	801 280
199	22 976	7 178	15 798	785 482
200	22 976	7 037	15 939	769 543
201	22 976	6 894	16 082	753 461
202	22 976	6 750	16 226	737 234
203	22 976	6 604	16 372	720 863
204	22 976	6 458	16 518	704 344
205	22 976	6 310	16 666	687 678
206	22 976	6 160	16 816	670 862
207	22 976	6 010	16 966	653 896
208	22 976	5 858	17 118	636 778
209	22 976	5 704	17 272	619 506
210	22 976	5 550	17 426	602 080
211	22 976	5 394	17 582	584 498
212	22 976	5 236	17 740	566 758
213	22 976	5 077	17 899	548 859
214	22 976	4 917	18 059	530 800
215	22 976	4 755	18 221	512 579
216	22 976	4 592	18 384	494 195
217	22 976	4 427	18 549	475 646
218	22 976	4 261	18 715	456 931
219	22 976	4 093	18 883	438 048
220	22 976	3 924	19 052	418 996
221	22 976	3 754	19 223	399 774
222	22 976	3 581	19 395	380 379
223	22 976	3 408	19 568	360 811
224	22 976	3 232	19 744	341 067
225	22 976	3 055	19 921	321 146
226	22 976	2 877	20 099	301 047
227	22 976	2 697	20 279	280 768
228	22 976	2 515	20 461	260 307
229	22 976	2 332	20 644	239 663
230	22 976	2 147	20 829	218 834
231	22 976	1 960	21 016	197 818
232	22 976	1 772	21 204	176 614
233	22 976	1 582	21 394	155 221
234	22 976	1 391	21 586	133 635
235	22 976	1 197	21 779	111 856
236	22 976	1 002	21 974	89 882
237	22 976	805	22 171	67 711
238	22 976	607	22 369	45 342
239	22 976	406	22 570	22 772
240	22 976	204	22 772	0