Geschäft zum Kauf in Braamfontein
Angeboten von zaprop.co.za- € 1 979 835 Kaufpreis
- 2 500 m² Gesamtfl.
- € 792 Pro m²
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
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 22 612 | 19 953 | 2 659 | 2 224 611 |
2 | 22 612 | 19 929 | 2 683 | 2 221 928 |
3 | 22 612 | 19 905 | 2 707 | 2 219 221 |
4 | 22 612 | 19 881 | 2 731 | 2 216 489 |
5 | 22 612 | 19 856 | 2 756 | 2 213 733 |
6 | 22 612 | 19 831 | 2 781 | 2 210 953 |
7 | 22 612 | 19 806 | 2 805 | 2 208 147 |
8 | 22 612 | 19 781 | 2 831 | 2 205 317 |
9 | 22 612 | 19 756 | 2 856 | 2 202 461 |
10 | 22 612 | 19 730 | 2 882 | 2 199 579 |
11 | 22 612 | 19 705 | 2 907 | 2 196 672 |
12 | 22 612 | 19 679 | 2 933 | 2 193 739 |
13 | 22 612 | 19 652 | 2 960 | 2 190 779 |
14 | 22 612 | 19 626 | 2 986 | 2 187 793 |
15 | 22 612 | 19 599 | 3 013 | 2 184 780 |
16 | 22 612 | 19 572 | 3 040 | 2 181 740 |
17 | 22 612 | 19 545 | 3 067 | 2 178 673 |
18 | 22 612 | 19 517 | 3 095 | 2 175 578 |
19 | 22 612 | 19 490 | 3 122 | 2 172 456 |
20 | 22 612 | 19 462 | 3 150 | 2 169 306 |
21 | 22 612 | 19 433 | 3 179 | 2 166 127 |
22 | 22 612 | 19 405 | 3 207 | 2 162 920 |
23 | 22 612 | 19 376 | 3 236 | 2 159 684 |
24 | 22 612 | 19 347 | 3 265 | 2 156 420 |
25 | 22 612 | 19 318 | 3 294 | 2 153 126 |
26 | 22 612 | 19 288 | 3 323 | 2 149 802 |
27 | 22 612 | 19 259 | 3 353 | 2 146 449 |
28 | 22 612 | 19 229 | 3 383 | 2 143 066 |
29 | 22 612 | 19 198 | 3 414 | 2 139 652 |
30 | 22 612 | 19 168 | 3 444 | 2 136 208 |
31 | 22 612 | 19 137 | 3 475 | 2 132 733 |
32 | 22 612 | 19 106 | 3 506 | 2 129 227 |
33 | 22 612 | 19 074 | 3 538 | 2 125 689 |
34 | 22 612 | 19 043 | 3 569 | 2 122 120 |
35 | 22 612 | 19 011 | 3 601 | 2 118 519 |
36 | 22 612 | 18 978 | 3 633 | 2 114 885 |
37 | 22 612 | 18 946 | 3 666 | 2 111 219 |
38 | 22 612 | 18 913 | 3 699 | 2 107 520 |
39 | 22 612 | 18 880 | 3 732 | 2 103 788 |
40 | 22 612 | 18 846 | 3 765 | 2 100 023 |
41 | 22 612 | 18 813 | 3 799 | 2 096 224 |
42 | 22 612 | 18 779 | 3 833 | 2 092 390 |
43 | 22 612 | 18 744 | 3 868 | 2 088 523 |
44 | 22 612 | 18 710 | 3 902 | 2 084 621 |
45 | 22 612 | 18 675 | 3 937 | 2 080 683 |
46 | 22 612 | 18 639 | 3 972 | 2 076 711 |
47 | 22 612 | 18 604 | 4 008 | 2 072 703 |
48 | 22 612 | 18 568 | 4 044 | 2 068 659 |
49 | 22 612 | 18 532 | 4 080 | 2 064 579 |
50 | 22 612 | 18 495 | 4 117 | 2 060 462 |
51 | 22 612 | 18 458 | 4 154 | 2 056 309 |
52 | 22 612 | 18 421 | 4 191 | 2 052 118 |
53 | 22 612 | 18 384 | 4 228 | 2 047 890 |
54 | 22 612 | 18 346 | 4 266 | 2 043 623 |
55 | 22 612 | 18 307 | 4 304 | 2 039 319 |
56 | 22 612 | 18 269 | 4 343 | 2 034 976 |
57 | 22 612 | 18 230 | 4 382 | 2 030 594 |
58 | 22 612 | 18 191 | 4 421 | 2 026 173 |
59 | 22 612 | 18 151 | 4 461 | 2 021 712 |
60 | 22 612 | 18 111 | 4 501 | 2 017 211 |
61 | 22 612 | 18 071 | 4 541 | 2 012 670 |
62 | 22 612 | 18 030 | 4 582 | 2 008 089 |
63 | 22 612 | 17 989 | 4 623 | 2 003 466 |
64 | 22 612 | 17 948 | 4 664 | 1 998 802 |
65 | 22 612 | 17 906 | 4 706 | 1 994 096 |
66 | 22 612 | 17 864 | 4 748 | 1 989 348 |
67 | 22 612 | 17 821 | 4 791 | 1 984 557 |
68 | 22 612 | 17 778 | 4 834 | 1 979 723 |
69 | 22 612 | 17 735 | 4 877 | 1 974 846 |
70 | 22 612 | 17 691 | 4 921 | 1 969 926 |
71 | 22 612 | 17 647 | 4 965 | 1 964 961 |
72 | 22 612 | 17 603 | 5 009 | 1 959 952 |
73 | 22 612 | 17 558 | 5 054 | 1 954 898 |
74 | 22 612 | 17 513 | 5 099 | 1 949 799 |
75 | 22 612 | 17 467 | 5 145 | 1 944 654 |
76 | 22 612 | 17 421 | 5 191 | 1 939 463 |
77 | 22 612 | 17 374 | 5 238 | 1 934 225 |
78 | 22 612 | 17 327 | 5 284 | 1 928 941 |
79 | 22 612 | 17 280 | 5 332 | 1 923 609 |
80 | 22 612 | 17 232 | 5 380 | 1 918 230 |
81 | 22 612 | 17 184 | 5 428 | 1 912 802 |
82 | 22 612 | 17 136 | 5 476 | 1 907 326 |
83 | 22 612 | 17 086 | 5 525 | 1 901 800 |
84 | 22 612 | 17 037 | 5 575 | 1 896 225 |
85 | 22 612 | 16 987 | 5 625 | 1 890 600 |
86 | 22 612 | 16 937 | 5 675 | 1 884 925 |
87 | 22 612 | 16 886 | 5 726 | 1 879 199 |
88 | 22 612 | 16 834 | 5 777 | 1 873 422 |
89 | 22 612 | 16 783 | 5 829 | 1 867 592 |
90 | 22 612 | 16 731 | 5 881 | 1 861 711 |
91 | 22 612 | 16 678 | 5 934 | 1 855 777 |
92 | 22 612 | 16 625 | 5 987 | 1 849 790 |
93 | 22 612 | 16 571 | 6 041 | 1 843 749 |
94 | 22 612 | 16 517 | 6 095 | 1 837 654 |
95 | 22 612 | 16 462 | 6 150 | 1 831 504 |
96 | 22 612 | 16 407 | 6 205 | 1 825 300 |
97 | 22 612 | 16 352 | 6 260 | 1 819 039 |
98 | 22 612 | 16 296 | 6 316 | 1 812 723 |
99 | 22 612 | 16 239 | 6 373 | 1 806 350 |
100 | 22 612 | 16 182 | 6 430 | 1 799 920 |
101 | 22 612 | 16 124 | 6 488 | 1 793 433 |
102 | 22 612 | 16 066 | 6 546 | 1 786 887 |
103 | 22 612 | 16 008 | 6 604 | 1 780 282 |
104 | 22 612 | 15 948 | 6 664 | 1 773 619 |
105 | 22 612 | 15 889 | 6 723 | 1 766 896 |
106 | 22 612 | 15 828 | 6 783 | 1 760 112 |
107 | 22 612 | 15 768 | 6 844 | 1 753 268 |
108 | 22 612 | 15 706 | 6 906 | 1 746 362 |
109 | 22 612 | 15 644 | 6 967 | 1 739 395 |
110 | 22 612 | 15 582 | 7 030 | 1 732 365 |
111 | 22 612 | 15 519 | 7 093 | 1 725 273 |
112 | 22 612 | 15 456 | 7 156 | 1 718 116 |
113 | 22 612 | 15 391 | 7 220 | 1 710 896 |
114 | 22 612 | 15 327 | 7 285 | 1 703 611 |
115 | 22 612 | 15 262 | 7 350 | 1 696 260 |
116 | 22 612 | 15 196 | 7 416 | 1 688 844 |
117 | 22 612 | 15 129 | 7 483 | 1 681 361 |
118 | 22 612 | 15 062 | 7 550 | 1 673 812 |
119 | 22 612 | 14 995 | 7 617 | 1 666 194 |
120 | 22 612 | 14 926 | 7 686 | 1 658 509 |
121 | 22 612 | 14 857 | 7 754 | 1 650 754 |
122 | 22 612 | 14 788 | 7 824 | 1 642 930 |
123 | 22 612 | 14 718 | 7 894 | 1 635 037 |
124 | 22 612 | 14 647 | 7 965 | 1 627 072 |
125 | 22 612 | 14 576 | 8 036 | 1 619 036 |
126 | 22 612 | 14 504 | 8 108 | 1 610 928 |
127 | 22 612 | 14 431 | 8 181 | 1 602 747 |
128 | 22 612 | 14 358 | 8 254 | 1 594 493 |
129 | 22 612 | 14 284 | 8 328 | 1 586 165 |
130 | 22 612 | 14 209 | 8 402 | 1 577 763 |
131 | 22 612 | 14 134 | 8 478 | 1 569 285 |
132 | 22 612 | 14 058 | 8 554 | 1 560 731 |
133 | 22 612 | 13 982 | 8 630 | 1 552 101 |
134 | 22 612 | 13 904 | 8 708 | 1 543 393 |
135 | 22 612 | 13 826 | 8 786 | 1 534 608 |
136 | 22 612 | 13 748 | 8 864 | 1 525 743 |
137 | 22 612 | 13 668 | 8 944 | 1 516 800 |
138 | 22 612 | 13 588 | 9 024 | 1 507 776 |
139 | 22 612 | 13 507 | 9 105 | 1 498 671 |
140 | 22 612 | 13 426 | 9 186 | 1 489 485 |
141 | 22 612 | 13 343 | 9 269 | 1 480 216 |
142 | 22 612 | 13 260 | 9 352 | 1 470 864 |
143 | 22 612 | 13 176 | 9 435 | 1 461 429 |
144 | 22 612 | 13 092 | 9 520 | 1 451 909 |
145 | 22 612 | 13 007 | 9 605 | 1 442 304 |
146 | 22 612 | 12 921 | 9 691 | 1 432 613 |
147 | 22 612 | 12 834 | 9 778 | 1 422 835 |
148 | 22 612 | 12 746 | 9 866 | 1 412 969 |
149 | 22 612 | 12 658 | 9 954 | 1 403 015 |
150 | 22 612 | 12 569 | 10 043 | 1 392 972 |
151 | 22 612 | 12 479 | 10 133 | 1 382 838 |
152 | 22 612 | 12 388 | 10 224 | 1 372 614 |
153 | 22 612 | 12 296 | 10 316 | 1 362 299 |
154 | 22 612 | 12 204 | 10 408 | 1 351 891 |
155 | 22 612 | 12 111 | 10 501 | 1 341 390 |
156 | 22 612 | 12 017 | 10 595 | 1 330 794 |
157 | 22 612 | 11 922 | 10 690 | 1 320 104 |
158 | 22 612 | 11 826 | 10 786 | 1 309 318 |
159 | 22 612 | 11 729 | 10 883 | 1 298 436 |
160 | 22 612 | 11 632 | 10 980 | 1 287 456 |
161 | 22 612 | 11 533 | 11 078 | 1 276 377 |
162 | 22 612 | 11 434 | 11 178 | 1 265 200 |
163 | 22 612 | 11 334 | 11 278 | 1 253 922 |
164 | 22 612 | 11 233 | 11 379 | 1 242 543 |
165 | 22 612 | 11 131 | 11 481 | 1 231 062 |
166 | 22 612 | 11 028 | 11 584 | 1 219 479 |
167 | 22 612 | 10 924 | 11 687 | 1 207 791 |
168 | 22 612 | 10 820 | 11 792 | 1 195 999 |
169 | 22 612 | 10 714 | 11 898 | 1 184 101 |
170 | 22 612 | 10 608 | 12 004 | 1 172 097 |
171 | 22 612 | 10 500 | 12 112 | 1 159 985 |
172 | 22 612 | 10 392 | 12 220 | 1 147 765 |
173 | 22 612 | 10 282 | 12 330 | 1 135 435 |
174 | 22 612 | 10 172 | 12 440 | 1 122 995 |
175 | 22 612 | 10 060 | 12 552 | 1 110 443 |
176 | 22 612 | 9 948 | 12 664 | 1 097 779 |
177 | 22 612 | 9 834 | 12 778 | 1 085 001 |
178 | 22 612 | 9 720 | 12 892 | 1 072 109 |
179 | 22 612 | 9 604 | 13 008 | 1 059 101 |
180 | 22 612 | 9 488 | 13 124 | 1 045 977 |
181 | 22 612 | 9 370 | 13 242 | 1 032 736 |
182 | 22 612 | 9 252 | 13 360 | 1 019 375 |
183 | 22 612 | 9 132 | 13 480 | 1 005 895 |
184 | 22 612 | 9 011 | 13 601 | 992 295 |
185 | 22 612 | 8 889 | 13 723 | 978 572 |
186 | 22 612 | 8 766 | 13 846 | 964 727 |
187 | 22 612 | 8 642 | 13 970 | 950 757 |
188 | 22 612 | 8 517 | 14 095 | 936 662 |
189 | 22 612 | 8 391 | 14 221 | 922 441 |
190 | 22 612 | 8 264 | 14 348 | 908 093 |
191 | 22 612 | 8 135 | 14 477 | 893 616 |
192 | 22 612 | 8 005 | 14 607 | 879 010 |
193 | 22 612 | 7 874 | 14 737 | 864 272 |
194 | 22 612 | 7 742 | 14 869 | 849 403 |
195 | 22 612 | 7 609 | 15 003 | 834 400 |
196 | 22 612 | 7 475 | 15 137 | 819 263 |
197 | 22 612 | 7 339 | 15 273 | 803 990 |
198 | 22 612 | 7 202 | 15 409 | 788 581 |
199 | 22 612 | 7 064 | 15 548 | 773 033 |
200 | 22 612 | 6 925 | 15 687 | 757 346 |
201 | 22 612 | 6 785 | 15 827 | 741 519 |
202 | 22 612 | 6 643 | 15 969 | 725 550 |
203 | 22 612 | 6 500 | 16 112 | 709 438 |
204 | 22 612 | 6 355 | 16 257 | 693 181 |
205 | 22 612 | 6 210 | 16 402 | 676 779 |
206 | 22 612 | 6 063 | 16 549 | 660 230 |
207 | 22 612 | 5 915 | 16 697 | 643 533 |
208 | 22 612 | 5 765 | 16 847 | 626 686 |
209 | 22 612 | 5 614 | 16 998 | 609 688 |
210 | 22 612 | 5 462 | 17 150 | 592 538 |
211 | 22 612 | 5 308 | 17 304 | 575 234 |
212 | 22 612 | 5 153 | 17 459 | 557 775 |
213 | 22 612 | 4 997 | 17 615 | 540 160 |
214 | 22 612 | 4 839 | 17 773 | 522 387 |
215 | 22 612 | 4 680 | 17 932 | 504 455 |
216 | 22 612 | 4 519 | 18 093 | 486 362 |
217 | 22 612 | 4 357 | 18 255 | 468 108 |
218 | 22 612 | 4 193 | 18 418 | 449 689 |
219 | 22 612 | 4 028 | 18 583 | 431 106 |
220 | 22 612 | 3 862 | 18 750 | 412 356 |
221 | 22 612 | 3 694 | 18 918 | 393 438 |
222 | 22 612 | 3 525 | 19 087 | 374 351 |
223 | 22 612 | 3 354 | 19 258 | 355 092 |
224 | 22 612 | 3 181 | 19 431 | 335 661 |
225 | 22 612 | 3 007 | 19 605 | 316 056 |
226 | 22 612 | 2 831 | 19 781 | 296 276 |
227 | 22 612 | 2 654 | 19 958 | 276 318 |
228 | 22 612 | 2 475 | 20 137 | 256 182 |
229 | 22 612 | 2 295 | 20 317 | 235 865 |
230 | 22 612 | 2 113 | 20 499 | 215 366 |
231 | 22 612 | 1 929 | 20 683 | 194 683 |
232 | 22 612 | 1 744 | 20 868 | 173 815 |
233 | 22 612 | 1 557 | 21 055 | 152 760 |
234 | 22 612 | 1 368 | 21 243 | 131 517 |
235 | 22 612 | 1 178 | 21 434 | 110 083 |
236 | 22 612 | 986 | 21 626 | 88 458 |
237 | 22 612 | 792 | 21 819 | 66 638 |
238 | 22 612 | 597 | 22 015 | 44 623 |
239 | 22 612 | 400 | 22 212 | 22 411 |
240 | 22 612 | 201 | 22 411 | 0 |