Büro zum Kauf in Ferndale
Angeboten von Bina Mudondiro- € 1 519 264 Kaufpreis
- 4 015 m² Gesamtfl.
- € 378 Pro m²
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 | 9 787 | 8 636 | 1 151 | 962 822 |
2 | 9 787 | 8 625 | 1 161 | 961 661 |
3 | 9 787 | 8 615 | 1 172 | 960 489 |
4 | 9 787 | 8 604 | 1 182 | 959 307 |
5 | 9 787 | 8 594 | 1 193 | 958 114 |
6 | 9 787 | 8 583 | 1 203 | 956 911 |
7 | 9 787 | 8 572 | 1 214 | 955 697 |
8 | 9 787 | 8 561 | 1 225 | 954 472 |
9 | 9 787 | 8 550 | 1 236 | 953 235 |
10 | 9 787 | 8 539 | 1 247 | 951 988 |
11 | 9 787 | 8 528 | 1 258 | 950 730 |
12 | 9 787 | 8 517 | 1 270 | 949 460 |
13 | 9 787 | 8 506 | 1 281 | 948 180 |
14 | 9 787 | 8 494 | 1 292 | 946 887 |
15 | 9 787 | 8 483 | 1 304 | 945 583 |
16 | 9 787 | 8 471 | 1 316 | 944 267 |
17 | 9 787 | 8 459 | 1 327 | 942 940 |
18 | 9 787 | 8 447 | 1 339 | 941 601 |
19 | 9 787 | 8 435 | 1 351 | 940 249 |
20 | 9 787 | 8 423 | 1 363 | 938 886 |
21 | 9 787 | 8 411 | 1 376 | 937 510 |
22 | 9 787 | 8 399 | 1 388 | 936 122 |
23 | 9 787 | 8 386 | 1 400 | 934 722 |
24 | 9 787 | 8 374 | 1 413 | 933 309 |
25 | 9 787 | 8 361 | 1 426 | 931 883 |
26 | 9 787 | 8 348 | 1 438 | 930 445 |
27 | 9 787 | 8 335 | 1 451 | 928 993 |
28 | 9 787 | 8 322 | 1 464 | 927 529 |
29 | 9 787 | 8 309 | 1 477 | 926 052 |
30 | 9 787 | 8 296 | 1 491 | 924 561 |
31 | 9 787 | 8 283 | 1 504 | 923 057 |
32 | 9 787 | 8 269 | 1 517 | 921 539 |
33 | 9 787 | 8 255 | 1 531 | 920 008 |
34 | 9 787 | 8 242 | 1 545 | 918 464 |
35 | 9 787 | 8 228 | 1 559 | 916 905 |
36 | 9 787 | 8 214 | 1 573 | 915 332 |
37 | 9 787 | 8 200 | 1 587 | 913 746 |
38 | 9 787 | 8 186 | 1 601 | 912 145 |
39 | 9 787 | 8 171 | 1 615 | 910 530 |
40 | 9 787 | 8 157 | 1 630 | 908 900 |
41 | 9 787 | 8 142 | 1 644 | 907 255 |
42 | 9 787 | 8 127 | 1 659 | 905 596 |
43 | 9 787 | 8 113 | 1 674 | 903 923 |
44 | 9 787 | 8 098 | 1 689 | 902 234 |
45 | 9 787 | 8 083 | 1 704 | 900 530 |
46 | 9 787 | 8 067 | 1 719 | 898 810 |
47 | 9 787 | 8 052 | 1 735 | 897 076 |
48 | 9 787 | 8 036 | 1 750 | 895 325 |
49 | 9 787 | 8 021 | 1 766 | 893 560 |
50 | 9 787 | 8 005 | 1 782 | 891 778 |
51 | 9 787 | 7 989 | 1 798 | 889 980 |
52 | 9 787 | 7 973 | 1 814 | 888 166 |
53 | 9 787 | 7 956 | 1 830 | 886 336 |
54 | 9 787 | 7 940 | 1 846 | 884 490 |
55 | 9 787 | 7 924 | 1 863 | 882 627 |
56 | 9 787 | 7 907 | 1 880 | 880 747 |
57 | 9 787 | 7 890 | 1 897 | 878 851 |
58 | 9 787 | 7 873 | 1 913 | 876 937 |
59 | 9 787 | 7 856 | 1 931 | 875 007 |
60 | 9 787 | 7 839 | 1 948 | 873 059 |
61 | 9 787 | 7 821 | 1 965 | 871 093 |
62 | 9 787 | 7 804 | 1 983 | 869 110 |
63 | 9 787 | 7 786 | 2 001 | 867 109 |
64 | 9 787 | 7 768 | 2 019 | 865 091 |
65 | 9 787 | 7 750 | 2 037 | 863 054 |
66 | 9 787 | 7 732 | 2 055 | 860 999 |
67 | 9 787 | 7 713 | 2 073 | 858 926 |
68 | 9 787 | 7 695 | 2 092 | 856 834 |
69 | 9 787 | 7 676 | 2 111 | 854 723 |
70 | 9 787 | 7 657 | 2 130 | 852 593 |
71 | 9 787 | 7 638 | 2 149 | 850 445 |
72 | 9 787 | 7 619 | 2 168 | 848 277 |
73 | 9 787 | 7 599 | 2 187 | 846 089 |
74 | 9 787 | 7 580 | 2 207 | 843 882 |
75 | 9 787 | 7 560 | 2 227 | 841 655 |
76 | 9 787 | 7 540 | 2 247 | 839 409 |
77 | 9 787 | 7 520 | 2 267 | 837 142 |
78 | 9 787 | 7 499 | 2 287 | 834 855 |
79 | 9 787 | 7 479 | 2 308 | 832 547 |
80 | 9 787 | 7 458 | 2 328 | 830 219 |
81 | 9 787 | 7 437 | 2 349 | 827 870 |
82 | 9 787 | 7 416 | 2 370 | 825 500 |
83 | 9 787 | 7 395 | 2 391 | 823 108 |
84 | 9 787 | 7 374 | 2 413 | 820 695 |
85 | 9 787 | 7 352 | 2 434 | 818 261 |
86 | 9 787 | 7 330 | 2 456 | 815 804 |
87 | 9 787 | 7 308 | 2 478 | 813 326 |
88 | 9 787 | 7 286 | 2 500 | 810 826 |
89 | 9 787 | 7 264 | 2 523 | 808 303 |
90 | 9 787 | 7 241 | 2 545 | 805 757 |
91 | 9 787 | 7 218 | 2 568 | 803 189 |
92 | 9 787 | 7 195 | 2 591 | 800 598 |
93 | 9 787 | 7 172 | 2 615 | 797 983 |
94 | 9 787 | 7 149 | 2 638 | 795 345 |
95 | 9 787 | 7 125 | 2 662 | 792 684 |
96 | 9 787 | 7 101 | 2 685 | 789 998 |
97 | 9 787 | 7 077 | 2 709 | 787 289 |
98 | 9 787 | 7 053 | 2 734 | 784 555 |
99 | 9 787 | 7 028 | 2 758 | 781 797 |
100 | 9 787 | 7 004 | 2 783 | 779 014 |
101 | 9 787 | 6 979 | 2 808 | 776 206 |
102 | 9 787 | 6 954 | 2 833 | 773 373 |
103 | 9 787 | 6 928 | 2 858 | 770 515 |
104 | 9 787 | 6 903 | 2 884 | 767 631 |
105 | 9 787 | 6 877 | 2 910 | 764 721 |
106 | 9 787 | 6 851 | 2 936 | 761 785 |
107 | 9 787 | 6 824 | 2 962 | 758 823 |
108 | 9 787 | 6 798 | 2 989 | 755 834 |
109 | 9 787 | 6 771 | 3 016 | 752 818 |
110 | 9 787 | 6 744 | 3 043 | 749 776 |
111 | 9 787 | 6 717 | 3 070 | 746 706 |
112 | 9 787 | 6 689 | 3 097 | 743 609 |
113 | 9 787 | 6 661 | 3 125 | 740 484 |
114 | 9 787 | 6 634 | 3 153 | 737 331 |
115 | 9 787 | 6 605 | 3 181 | 734 149 |
116 | 9 787 | 6 577 | 3 210 | 730 940 |
117 | 9 787 | 6 548 | 3 239 | 727 701 |
118 | 9 787 | 6 519 | 3 268 | 724 434 |
119 | 9 787 | 6 490 | 3 297 | 721 137 |
120 | 9 787 | 6 460 | 3 326 | 717 810 |
121 | 9 787 | 6 430 | 3 356 | 714 454 |
122 | 9 787 | 6 400 | 3 386 | 711 068 |
123 | 9 787 | 6 370 | 3 417 | 707 652 |
124 | 9 787 | 6 339 | 3 447 | 704 204 |
125 | 9 787 | 6 308 | 3 478 | 700 726 |
126 | 9 787 | 6 277 | 3 509 | 697 217 |
127 | 9 787 | 6 246 | 3 541 | 693 677 |
128 | 9 787 | 6 214 | 3 572 | 690 104 |
129 | 9 787 | 6 182 | 3 604 | 686 500 |
130 | 9 787 | 6 150 | 3 637 | 682 863 |
131 | 9 787 | 6 117 | 3 669 | 679 194 |
132 | 9 787 | 6 084 | 3 702 | 675 492 |
133 | 9 787 | 6 051 | 3 735 | 671 757 |
134 | 9 787 | 6 018 | 3 769 | 667 988 |
135 | 9 787 | 5 984 | 3 802 | 664 185 |
136 | 9 787 | 5 950 | 3 837 | 660 349 |
137 | 9 787 | 5 916 | 3 871 | 656 478 |
138 | 9 787 | 5 881 | 3 906 | 652 572 |
139 | 9 787 | 5 846 | 3 941 | 648 632 |
140 | 9 787 | 5 811 | 3 976 | 644 656 |
141 | 9 787 | 5 775 | 4 011 | 640 644 |
142 | 9 787 | 5 739 | 4 047 | 636 597 |
143 | 9 787 | 5 703 | 4 084 | 632 513 |
144 | 9 787 | 5 666 | 4 120 | 628 393 |
145 | 9 787 | 5 629 | 4 157 | 624 236 |
146 | 9 787 | 5 592 | 4 194 | 620 042 |
147 | 9 787 | 5 555 | 4 232 | 615 810 |
148 | 9 787 | 5 517 | 4 270 | 611 540 |
149 | 9 787 | 5 478 | 4 308 | 607 231 |
150 | 9 787 | 5 440 | 4 347 | 602 885 |
151 | 9 787 | 5 401 | 4 386 | 598 499 |
152 | 9 787 | 5 362 | 4 425 | 594 074 |
153 | 9 787 | 5 322 | 4 465 | 589 609 |
154 | 9 787 | 5 282 | 4 505 | 585 105 |
155 | 9 787 | 5 242 | 4 545 | 580 560 |
156 | 9 787 | 5 201 | 4 586 | 575 974 |
157 | 9 787 | 5 160 | 4 627 | 571 347 |
158 | 9 787 | 5 118 | 4 668 | 566 679 |
159 | 9 787 | 5 077 | 4 710 | 561 969 |
160 | 9 787 | 5 034 | 4 752 | 557 217 |
161 | 9 787 | 4 992 | 4 795 | 552 422 |
162 | 9 787 | 4 949 | 4 838 | 547 584 |
163 | 9 787 | 4 905 | 4 881 | 542 703 |
164 | 9 787 | 4 862 | 4 925 | 537 778 |
165 | 9 787 | 4 818 | 4 969 | 532 810 |
166 | 9 787 | 4 773 | 5 013 | 527 796 |
167 | 9 787 | 4 728 | 5 058 | 522 738 |
168 | 9 787 | 4 683 | 5 104 | 517 634 |
169 | 9 787 | 4 637 | 5 149 | 512 485 |
170 | 9 787 | 4 591 | 5 196 | 507 289 |
171 | 9 787 | 4 544 | 5 242 | 502 047 |
172 | 9 787 | 4 498 | 5 289 | 496 758 |
173 | 9 787 | 4 450 | 5 336 | 491 422 |
174 | 9 787 | 4 402 | 5 384 | 486 037 |
175 | 9 787 | 4 354 | 5 432 | 480 605 |
176 | 9 787 | 4 305 | 5 481 | 475 124 |
177 | 9 787 | 4 256 | 5 530 | 469 594 |
178 | 9 787 | 4 207 | 5 580 | 464 014 |
179 | 9 787 | 4 157 | 5 630 | 458 384 |
180 | 9 787 | 4 106 | 5 680 | 452 704 |
181 | 9 787 | 4 055 | 5 731 | 446 973 |
182 | 9 787 | 4 004 | 5 782 | 441 190 |
183 | 9 787 | 3 952 | 5 834 | 435 356 |
184 | 9 787 | 3 900 | 5 886 | 429 470 |
185 | 9 787 | 3 847 | 5 939 | 423 531 |
186 | 9 787 | 3 794 | 5 992 | 417 538 |
187 | 9 787 | 3 740 | 6 046 | 411 492 |
188 | 9 787 | 3 686 | 6 100 | 405 392 |
189 | 9 787 | 3 632 | 6 155 | 399 237 |
190 | 9 787 | 3 576 | 6 210 | 393 027 |
191 | 9 787 | 3 521 | 6 266 | 386 761 |
192 | 9 787 | 3 465 | 6 322 | 380 439 |
193 | 9 787 | 3 408 | 6 378 | 374 061 |
194 | 9 787 | 3 351 | 6 436 | 367 625 |
195 | 9 787 | 3 293 | 6 493 | 361 132 |
196 | 9 787 | 3 235 | 6 551 | 354 581 |
197 | 9 787 | 3 176 | 6 610 | 347 971 |
198 | 9 787 | 3 117 | 6 669 | 341 302 |
199 | 9 787 | 3 057 | 6 729 | 334 572 |
200 | 9 787 | 2 997 | 6 789 | 327 783 |
201 | 9 787 | 2 936 | 6 850 | 320 933 |
202 | 9 787 | 2 875 | 6 912 | 314 021 |
203 | 9 787 | 2 813 | 6 973 | 307 048 |
204 | 9 787 | 2 751 | 7 036 | 300 012 |
205 | 9 787 | 2 688 | 7 099 | 292 913 |
206 | 9 787 | 2 624 | 7 163 | 285 751 |
207 | 9 787 | 2 560 | 7 227 | 278 524 |
208 | 9 787 | 2 495 | 7 291 | 271 233 |
209 | 9 787 | 2 430 | 7 357 | 263 876 |
210 | 9 787 | 2 364 | 7 423 | 256 453 |
211 | 9 787 | 2 297 | 7 489 | 248 964 |
212 | 9 787 | 2 230 | 7 556 | 241 408 |
213 | 9 787 | 2 163 | 7 624 | 233 784 |
214 | 9 787 | 2 094 | 7 692 | 226 092 |
215 | 9 787 | 2 025 | 7 761 | 218 331 |
216 | 9 787 | 1 956 | 7 831 | 210 500 |
217 | 9 787 | 1 886 | 7 901 | 202 599 |
218 | 9 787 | 1 815 | 7 972 | 194 628 |
219 | 9 787 | 1 744 | 8 043 | 186 585 |
220 | 9 787 | 1 671 | 8 115 | 178 470 |
221 | 9 787 | 1 599 | 8 188 | 170 282 |
222 | 9 787 | 1 525 | 8 261 | 162 021 |
223 | 9 787 | 1 451 | 8 335 | 153 686 |
224 | 9 787 | 1 377 | 8 410 | 145 276 |
225 | 9 787 | 1 301 | 8 485 | 136 791 |
226 | 9 787 | 1 225 | 8 561 | 128 230 |
227 | 9 787 | 1 149 | 8 638 | 119 592 |
228 | 9 787 | 1 071 | 8 715 | 110 877 |
229 | 9 787 | 993 | 8 793 | 102 083 |
230 | 9 787 | 914 | 8 872 | 93 211 |
231 | 9 787 | 835 | 8 952 | 84 260 |
232 | 9 787 | 755 | 9 032 | 75 228 |
233 | 9 787 | 674 | 9 113 | 66 115 |
234 | 9 787 | 592 | 9 194 | 56 921 |
235 | 9 787 | 510 | 9 277 | 47 645 |
236 | 9 787 | 427 | 9 360 | 38 285 |
237 | 9 787 | 343 | 9 444 | 28 841 |
238 | 9 787 | 258 | 9 528 | 19 313 |
239 | 9 787 | 173 | 9 614 | 9 700 |
240 | 9 787 | 87 | 9 700 | 0 |