Büro zum Kauf in Ferndale
Angeboten von claremart.com- € 0 Kaufpreis
- 2 Badez.
- 401 m² Gesamtfl.
Fully let investment opportunity for sale
Lease summary:
- 8 year lease with gross rental = R223 000 per month starting 1
March 2019
- Annual Lease escalation at CPI,
- All municipal charges, levies and consumption charges are paid for
by the tenant over and above the gross rental.
- Landlord is only responsible for rates and taxes, building
insurance, and a small security contribution.
The building is constructed of face brick with a reinforced concrete frame. The buildings security is provided for with electronic boom and spiked access. A security office with ablutions. 8 strand electric fences on the north and east boundaries and 23 strand electric fences on the south and west boundaries of the property. CCTV cameras are located throughout the property. The building provides a 40m2 IT room with raised flooring and gas. A 150KVA generator is located in the basement of the building with both internal and external diesel tanks. The building also has a small lift.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 9 859 | 8 699 | 1 159 | 969 920 |
2 | 9 859 | 8 689 | 1 170 | 968 750 |
3 | 9 859 | 8 678 | 1 180 | 967 569 |
4 | 9 859 | 8 668 | 1 191 | 966 379 |
5 | 9 859 | 8 657 | 1 202 | 965 177 |
6 | 9 859 | 8 646 | 1 212 | 963 965 |
7 | 9 859 | 8 636 | 1 223 | 962 742 |
8 | 9 859 | 8 625 | 1 234 | 961 508 |
9 | 9 859 | 8 614 | 1 245 | 960 262 |
10 | 9 859 | 8 602 | 1 256 | 959 006 |
11 | 9 859 | 8 591 | 1 268 | 957 738 |
12 | 9 859 | 8 580 | 1 279 | 956 459 |
13 | 9 859 | 8 568 | 1 290 | 955 169 |
14 | 9 859 | 8 557 | 1 302 | 953 867 |
15 | 9 859 | 8 545 | 1 314 | 952 554 |
16 | 9 859 | 8 533 | 1 325 | 951 228 |
17 | 9 859 | 8 521 | 1 337 | 949 891 |
18 | 9 859 | 8 509 | 1 349 | 948 542 |
19 | 9 859 | 8 497 | 1 361 | 947 180 |
20 | 9 859 | 8 485 | 1 374 | 945 807 |
21 | 9 859 | 8 473 | 1 386 | 944 421 |
22 | 9 859 | 8 460 | 1 398 | 943 023 |
23 | 9 859 | 8 448 | 1 411 | 941 612 |
24 | 9 859 | 8 435 | 1 423 | 940 189 |
25 | 9 859 | 8 423 | 1 436 | 938 752 |
26 | 9 859 | 8 410 | 1 449 | 937 303 |
27 | 9 859 | 8 397 | 1 462 | 935 841 |
28 | 9 859 | 8 384 | 1 475 | 934 366 |
29 | 9 859 | 8 370 | 1 488 | 932 878 |
30 | 9 859 | 8 357 | 1 502 | 931 376 |
31 | 9 859 | 8 344 | 1 515 | 929 861 |
32 | 9 859 | 8 330 | 1 529 | 928 333 |
33 | 9 859 | 8 316 | 1 542 | 926 790 |
34 | 9 859 | 8 302 | 1 556 | 925 234 |
35 | 9 859 | 8 289 | 1 570 | 923 664 |
36 | 9 859 | 8 274 | 1 584 | 922 080 |
37 | 9 859 | 8 260 | 1 598 | 920 481 |
38 | 9 859 | 8 246 | 1 613 | 918 869 |
39 | 9 859 | 8 232 | 1 627 | 917 242 |
40 | 9 859 | 8 217 | 1 642 | 915 600 |
41 | 9 859 | 8 202 | 1 656 | 913 943 |
42 | 9 859 | 8 187 | 1 671 | 912 272 |
43 | 9 859 | 8 172 | 1 686 | 910 586 |
44 | 9 859 | 8 157 | 1 701 | 908 885 |
45 | 9 859 | 8 142 | 1 717 | 907 168 |
46 | 9 859 | 8 127 | 1 732 | 905 436 |
47 | 9 859 | 8 111 | 1 747 | 903 689 |
48 | 9 859 | 8 096 | 1 763 | 901 925 |
49 | 9 859 | 8 080 | 1 779 | 900 146 |
50 | 9 859 | 8 064 | 1 795 | 898 352 |
51 | 9 859 | 8 048 | 1 811 | 896 541 |
52 | 9 859 | 8 032 | 1 827 | 894 714 |
53 | 9 859 | 8 015 | 1 844 | 892 870 |
54 | 9 859 | 7 999 | 1 860 | 891 010 |
55 | 9 859 | 7 982 | 1 877 | 889 133 |
56 | 9 859 | 7 965 | 1 894 | 887 240 |
57 | 9 859 | 7 948 | 1 910 | 885 329 |
58 | 9 859 | 7 931 | 1 928 | 883 402 |
59 | 9 859 | 7 914 | 1 945 | 881 457 |
60 | 9 859 | 7 896 | 1 962 | 879 494 |
61 | 9 859 | 7 879 | 1 980 | 877 515 |
62 | 9 859 | 7 861 | 1 998 | 875 517 |
63 | 9 859 | 7 843 | 2 016 | 873 501 |
64 | 9 859 | 7 825 | 2 034 | 871 468 |
65 | 9 859 | 7 807 | 2 052 | 869 416 |
66 | 9 859 | 7 789 | 2 070 | 867 346 |
67 | 9 859 | 7 770 | 2 089 | 865 257 |
68 | 9 859 | 7 751 | 2 107 | 863 150 |
69 | 9 859 | 7 732 | 2 126 | 861 024 |
70 | 9 859 | 7 713 | 2 145 | 858 878 |
71 | 9 859 | 7 694 | 2 165 | 856 714 |
72 | 9 859 | 7 675 | 2 184 | 854 530 |
73 | 9 859 | 7 655 | 2 204 | 852 326 |
74 | 9 859 | 7 635 | 2 223 | 850 103 |
75 | 9 859 | 7 616 | 2 243 | 847 860 |
76 | 9 859 | 7 595 | 2 263 | 845 597 |
77 | 9 859 | 7 575 | 2 284 | 843 313 |
78 | 9 859 | 7 555 | 2 304 | 841 009 |
79 | 9 859 | 7 534 | 2 325 | 838 684 |
80 | 9 859 | 7 513 | 2 345 | 836 339 |
81 | 9 859 | 7 492 | 2 366 | 833 972 |
82 | 9 859 | 7 471 | 2 388 | 831 585 |
83 | 9 859 | 7 450 | 2 409 | 829 176 |
84 | 9 859 | 7 428 | 2 431 | 826 745 |
85 | 9 859 | 7 406 | 2 452 | 824 293 |
86 | 9 859 | 7 384 | 2 474 | 821 818 |
87 | 9 859 | 7 362 | 2 497 | 819 322 |
88 | 9 859 | 7 340 | 2 519 | 816 803 |
89 | 9 859 | 7 317 | 2 541 | 814 261 |
90 | 9 859 | 7 294 | 2 564 | 811 697 |
91 | 9 859 | 7 271 | 2 587 | 809 110 |
92 | 9 859 | 7 248 | 2 610 | 806 499 |
93 | 9 859 | 7 225 | 2 634 | 803 866 |
94 | 9 859 | 7 201 | 2 657 | 801 208 |
95 | 9 859 | 7 177 | 2 681 | 798 527 |
96 | 9 859 | 7 153 | 2 705 | 795 822 |
97 | 9 859 | 7 129 | 2 729 | 793 092 |
98 | 9 859 | 7 105 | 2 754 | 790 339 |
99 | 9 859 | 7 080 | 2 779 | 787 560 |
100 | 9 859 | 7 055 | 2 803 | 784 757 |
101 | 9 859 | 7 030 | 2 829 | 781 928 |
102 | 9 859 | 7 005 | 2 854 | 779 074 |
103 | 9 859 | 6 979 | 2 879 | 776 195 |
104 | 9 859 | 6 953 | 2 905 | 773 289 |
105 | 9 859 | 6 927 | 2 931 | 770 358 |
106 | 9 859 | 6 901 | 2 958 | 767 400 |
107 | 9 859 | 6 875 | 2 984 | 764 416 |
108 | 9 859 | 6 848 | 3 011 | 761 406 |
109 | 9 859 | 6 821 | 3 038 | 758 368 |
110 | 9 859 | 6 794 | 3 065 | 755 303 |
111 | 9 859 | 6 766 | 3 092 | 752 211 |
112 | 9 859 | 6 739 | 3 120 | 749 090 |
113 | 9 859 | 6 711 | 3 148 | 745 942 |
114 | 9 859 | 6 682 | 3 176 | 742 766 |
115 | 9 859 | 6 654 | 3 205 | 739 561 |
116 | 9 859 | 6 625 | 3 233 | 736 328 |
117 | 9 859 | 6 596 | 3 262 | 733 065 |
118 | 9 859 | 6 567 | 3 292 | 729 774 |
119 | 9 859 | 6 538 | 3 321 | 726 453 |
120 | 9 859 | 6 508 | 3 351 | 723 102 |
121 | 9 859 | 6 478 | 3 381 | 719 721 |
122 | 9 859 | 6 448 | 3 411 | 716 310 |
123 | 9 859 | 6 417 | 3 442 | 712 868 |
124 | 9 859 | 6 386 | 3 473 | 709 395 |
125 | 9 859 | 6 355 | 3 504 | 705 892 |
126 | 9 859 | 6 324 | 3 535 | 702 357 |
127 | 9 859 | 6 292 | 3 567 | 698 790 |
128 | 9 859 | 6 260 | 3 599 | 695 191 |
129 | 9 859 | 6 228 | 3 631 | 691 560 |
130 | 9 859 | 6 195 | 3 663 | 687 897 |
131 | 9 859 | 6 162 | 3 696 | 684 201 |
132 | 9 859 | 6 129 | 3 729 | 680 471 |
133 | 9 859 | 6 096 | 3 763 | 676 709 |
134 | 9 859 | 6 062 | 3 796 | 672 912 |
135 | 9 859 | 6 028 | 3 831 | 669 082 |
136 | 9 859 | 5 994 | 3 865 | 665 217 |
137 | 9 859 | 5 959 | 3 899 | 661 317 |
138 | 9 859 | 5 924 | 3 934 | 657 383 |
139 | 9 859 | 5 889 | 3 970 | 653 413 |
140 | 9 859 | 5 853 | 4 005 | 649 408 |
141 | 9 859 | 5 818 | 4 041 | 645 367 |
142 | 9 859 | 5 781 | 4 077 | 641 290 |
143 | 9 859 | 5 745 | 4 114 | 637 176 |
144 | 9 859 | 5 708 | 4 151 | 633 025 |
145 | 9 859 | 5 671 | 4 188 | 628 838 |
146 | 9 859 | 5 633 | 4 225 | 624 612 |
147 | 9 859 | 5 595 | 4 263 | 620 349 |
148 | 9 859 | 5 557 | 4 301 | 616 048 |
149 | 9 859 | 5 519 | 4 340 | 611 708 |
150 | 9 859 | 5 480 | 4 379 | 607 329 |
151 | 9 859 | 5 441 | 4 418 | 602 911 |
152 | 9 859 | 5 401 | 4 458 | 598 453 |
153 | 9 859 | 5 361 | 4 498 | 593 956 |
154 | 9 859 | 5 321 | 4 538 | 589 418 |
155 | 9 859 | 5 280 | 4 578 | 584 839 |
156 | 9 859 | 5 239 | 4 619 | 580 220 |
157 | 9 859 | 5 198 | 4 661 | 575 559 |
158 | 9 859 | 5 156 | 4 703 | 570 856 |
159 | 9 859 | 5 114 | 4 745 | 566 112 |
160 | 9 859 | 5 071 | 4 787 | 561 324 |
161 | 9 859 | 5 029 | 4 830 | 556 494 |
162 | 9 859 | 4 985 | 4 873 | 551 621 |
163 | 9 859 | 4 942 | 4 917 | 546 704 |
164 | 9 859 | 4 898 | 4 961 | 541 743 |
165 | 9 859 | 4 853 | 5 006 | 536 737 |
166 | 9 859 | 4 808 | 5 050 | 531 687 |
167 | 9 859 | 4 763 | 5 096 | 526 591 |
168 | 9 859 | 4 717 | 5 141 | 521 450 |
169 | 9 859 | 4 671 | 5 187 | 516 262 |
170 | 9 859 | 4 625 | 5 234 | 511 029 |
171 | 9 859 | 4 578 | 5 281 | 505 748 |
172 | 9 859 | 4 531 | 5 328 | 500 420 |
173 | 9 859 | 4 483 | 5 376 | 495 044 |
174 | 9 859 | 4 435 | 5 424 | 489 620 |
175 | 9 859 | 4 386 | 5 472 | 484 148 |
176 | 9 859 | 4 337 | 5 522 | 478 626 |
177 | 9 859 | 4 288 | 5 571 | 473 055 |
178 | 9 859 | 4 238 | 5 621 | 467 434 |
179 | 9 859 | 4 187 | 5 671 | 461 763 |
180 | 9 859 | 4 137 | 5 722 | 456 041 |
181 | 9 859 | 4 085 | 5 773 | 450 268 |
182 | 9 859 | 4 034 | 5 825 | 444 443 |
183 | 9 859 | 3 981 | 5 877 | 438 566 |
184 | 9 859 | 3 929 | 5 930 | 432 636 |
185 | 9 859 | 3 876 | 5 983 | 426 653 |
186 | 9 859 | 3 822 | 6 037 | 420 616 |
187 | 9 859 | 3 768 | 6 091 | 414 525 |
188 | 9 859 | 3 713 | 6 145 | 408 380 |
189 | 9 859 | 3 658 | 6 200 | 402 180 |
190 | 9 859 | 3 603 | 6 256 | 395 924 |
191 | 9 859 | 3 547 | 6 312 | 389 612 |
192 | 9 859 | 3 490 | 6 368 | 383 244 |
193 | 9 859 | 3 433 | 6 425 | 376 818 |
194 | 9 859 | 3 376 | 6 483 | 370 335 |
195 | 9 859 | 3 318 | 6 541 | 363 794 |
196 | 9 859 | 3 259 | 6 600 | 357 195 |
197 | 9 859 | 3 200 | 6 659 | 350 536 |
198 | 9 859 | 3 140 | 6 718 | 343 817 |
199 | 9 859 | 3 080 | 6 779 | 337 039 |
200 | 9 859 | 3 019 | 6 839 | 330 199 |
201 | 9 859 | 2 958 | 6 901 | 323 299 |
202 | 9 859 | 2 896 | 6 962 | 316 336 |
203 | 9 859 | 2 834 | 7 025 | 309 311 |
204 | 9 859 | 2 771 | 7 088 | 302 224 |
205 | 9 859 | 2 707 | 7 151 | 295 072 |
206 | 9 859 | 2 643 | 7 215 | 287 857 |
207 | 9 859 | 2 579 | 7 280 | 280 577 |
208 | 9 859 | 2 514 | 7 345 | 273 232 |
209 | 9 859 | 2 448 | 7 411 | 265 821 |
210 | 9 859 | 2 381 | 7 477 | 258 344 |
211 | 9 859 | 2 314 | 7 544 | 250 799 |
212 | 9 859 | 2 247 | 7 612 | 243 187 |
213 | 9 859 | 2 179 | 7 680 | 235 507 |
214 | 9 859 | 2 110 | 7 749 | 227 758 |
215 | 9 859 | 2 040 | 7 818 | 219 940 |
216 | 9 859 | 1 970 | 7 888 | 212 052 |
217 | 9 859 | 1 900 | 7 959 | 204 093 |
218 | 9 859 | 1 828 | 8 030 | 196 062 |
219 | 9 859 | 1 756 | 8 102 | 187 960 |
220 | 9 859 | 1 684 | 8 175 | 179 785 |
221 | 9 859 | 1 611 | 8 248 | 171 537 |
222 | 9 859 | 1 537 | 8 322 | 163 215 |
223 | 9 859 | 1 462 | 8 397 | 154 818 |
224 | 9 859 | 1 387 | 8 472 | 146 347 |
225 | 9 859 | 1 311 | 8 548 | 137 799 |
226 | 9 859 | 1 234 | 8 624 | 129 175 |
227 | 9 859 | 1 157 | 8 701 | 120 473 |
228 | 9 859 | 1 079 | 8 779 | 111 694 |
229 | 9 859 | 1 001 | 8 858 | 102 836 |
230 | 9 859 | 921 | 8 937 | 93 898 |
231 | 9 859 | 841 | 9 018 | 84 881 |
232 | 9 859 | 760 | 9 098 | 75 783 |
233 | 9 859 | 679 | 9 180 | 66 603 |
234 | 9 859 | 597 | 9 262 | 57 341 |
235 | 9 859 | 514 | 9 345 | 47 996 |
236 | 9 859 | 430 | 9 429 | 38 567 |
237 | 9 859 | 345 | 9 513 | 29 054 |
238 | 9 859 | 260 | 9 598 | 19 456 |
239 | 9 859 | 174 | 9 684 | 9 771 |
240 | 9 859 | 88 | 9 771 | 0 |