Wohnblock zum Kauf in Menlyn Pretoria

Wohnblock zum Kauf in Menlyn

Objekt Informationen & Merkmale

  • Wohnblock Objektart
  • Kaufen Angebotsart
  • € 1 969 021 Kaufpreis
  • 1817 m² Floor Area
  • 1 817 m² Gesamtfl.
  • € 1 084 Preis/m²

Objektbeschreibung

LOCATION:
The Property is located in the De Beers township, on the border of Menlyn, in Pretoria. Menlyn is a sought-after commercial and retail node approximately 5 kilometres southeast of the Pretoria CBD. The N1 highway runs west of the Property, which connects Pretoria to Johannesburg. Garsfontein Road runs along the northeast, from which access to the Subject Property is granted. Surrounding real estate uses include office, retail and middle-income level residential property. Menlyn Park Shopping Centre is located directly opposite the Property.

SPECIAL ZONING:
Permitted uses include; Offices, Business Buildings, Dwelling-units, Places of Refreshment, Motor Dealerships, Showrooms, High Technological Research, Development, Production and ancillary uses thereto.

VALUATION CALCULATIONS:
Evidence within the Menlyn Maine area confirms that land prices (actual sales) are among the highest in Pretoria, ranging from R4,000 per m2 to R7,000 per m2 for business/commercial use. We have had regard to the following transactional evidence within the Menlyn Maine Mixed-Use complex when determining the appropriate sales rate to apply. The sales above indicate the market trends for vacant land within the vicinity of the Subject Property. We have also spoken to brokers operating in the Menlyn node to get their view on the state of the market and achievable rates for vacant and development sites. It must be noted that the accurate market related pricing of properties is essential, with overpriced properties remaining on the market for extended periods.

Based on the above comparables and our research, considering the Subject Property's size, the previous offer to purchase and the period it has been available for sale, we have applied a market (or bulk) selling rate of R4 000 per m2, to the developable land. Based on the potential uses of this site, we have considered the existing land uses in the scheme and surrounding areas and assessed a development site area of 50% totalling 5552m2.
Based on the information provided, that R24 354 147 has already been spent on the beginning of the development of basement parking on the site, including floor and retaining walls, we have determined that the developable land value is R 46 560 000.

LOCATION:
The Property is located in the De Beers township, on the border of Menlyn, in Pretoria. Menlyn is a sought-after commercial and retail node approximately 5 kilometres southeast of the Pretoria CBD. The N1 highway runs west of the Property, which connects Pretoria to Johannesburg. Garsfontein Road runs along the northeast, from which access to the Subject Property is granted. Surrounding real estate uses include office, retail and middle-income level residential property. Menlyn Park Shopping Centre is located directly opposite the Property.

SPECIAL ZONING:
Permitted uses include; Offices, Business Buildings, Dwelling-units, Places of Refreshment, Motor Dealerships, Showrooms, High Technological Research, Development, Production and ancillary uses thereto.

VALUATION CALCULATIONS:
Evidence within the Menlyn Maine area confirms that land prices (actual sales) are among the highest in Pretoria, ranging from R4,000 per m2 to R7,000 per m2 for business/commercial use. We have had regard to the following transactional evidence within the Menlyn Maine Mixed-Use complex when determining the appropriate sales rate to apply. The sales above indicate the market trends for vacant land within the vicinity of the Subject Property. We have also spoken to brokers operating in the Menlyn node to get their view on the state of the market and achievable rates for vacant and development sites. It must be noted that the accurate market related pricing of properties is essential, with overpriced properties remaining on the market for extended periods.

Based on the above comparables and our research, considering the Subject Property's size, the previous offer to purchase and the period it has been available for sale, we have applied a market (or bulk) selling rate of R4 000 per m2, to the developable land. Based on the potential uses of this site, we have considered the existing land uses in the scheme and surrounding areas and assessed a development site area of 50% totalling 5552m2.
Based on the information provided, that R24 354 147 has already been spent on the beginning of the development of basement parking on the site, including floor and retaining walls, we have determined that the developable land value is R 46 560 000.


Monatliche Zahlung / Amortisation

%
Zahlung
€ 17 991 / Monat
Gesamtzahlung
€ 4 317 856
# Gesamt Zinsanteil Kapitalanteil Balance
1 17 991 15 875 2 116 1 770 003
2 17 991 15 856 2 135 1 767 868
3 17 991 15 837 2 154 1 765 714
4 17 991 15 818 2 173 1 763 541
5 17 991 15 798 2 193 1 761 349
6 17 991 15 779 2 212 1 759 136
7 17 991 15 759 2 232 1 756 904
8 17 991 15 739 2 252 1 754 652
9 17 991 15 719 2 272 1 752 380
10 17 991 15 698 2 293 1 750 087
11 17 991 15 678 2 313 1 747 774
12 17 991 15 657 2 334 1 745 440
13 17 991 15 636 2 355 1 743 085
14 17 991 15 615 2 376 1 740 709
15 17 991 15 594 2 397 1 738 312
16 17 991 15 572 2 419 1 735 893
17 17 991 15 551 2 440 1 733 453
18 17 991 15 529 2 462 1 730 991
19 17 991 15 507 2 484 1 728 506
20 17 991 15 485 2 507 1 726 000
21 17 991 15 462 2 529 1 723 471
22 17 991 15 439 2 552 1 720 919
23 17 991 15 417 2 574 1 718 345
24 17 991 15 394 2 598 1 715 747
25 17 991 15 370 2 621 1 713 126
26 17 991 15 347 2 644 1 710 482
27 17 991 15 323 2 668 1 707 814
28 17 991 15 299 2 692 1 705 122
29 17 991 15 275 2 716 1 702 406
30 17 991 15 251 2 740 1 699 666
31 17 991 15 226 2 765 1 696 901
32 17 991 15 201 2 790 1 694 111
33 17 991 15 176 2 815 1 691 297
34 17 991 15 151 2 840 1 688 457
35 17 991 15 126 2 865 1 685 591
36 17 991 15 100 2 891 1 682 700
37 17 991 15 074 2 917 1 679 784
38 17 991 15 048 2 943 1 676 841
39 17 991 15 022 2 969 1 673 871
40 17 991 14 995 2 996 1 670 875
41 17 991 14 968 3 023 1 667 852
42 17 991 14 941 3 050 1 664 803
43 17 991 14 914 3 077 1 661 725
44 17 991 14 886 3 105 1 658 621
45 17 991 14 858 3 133 1 655 488
46 17 991 14 830 3 161 1 652 327
47 17 991 14 802 3 189 1 649 138
48 17 991 14 774 3 218 1 645 921
49 17 991 14 745 3 246 1 642 674
50 17 991 14 716 3 275 1 639 399
51 17 991 14 686 3 305 1 636 094
52 17 991 14 657 3 334 1 632 760
53 17 991 14 627 3 364 1 629 396
54 17 991 14 597 3 394 1 626 001
55 17 991 14 566 3 425 1 622 576
56 17 991 14 536 3 455 1 619 121
57 17 991 14 505 3 486 1 615 634
58 17 991 14 473 3 518 1 612 117
59 17 991 14 442 3 549 1 608 568
60 17 991 14 410 3 581 1 604 987
61 17 991 14 378 3 613 1 601 374
62 17 991 14 346 3 645 1 597 728
63 17 991 14 313 3 678 1 594 050
64 17 991 14 280 3 711 1 590 339
65 17 991 14 247 3 744 1 586 595
66 17 991 14 213 3 778 1 582 817
67 17 991 14 179 3 812 1 579 005
68 17 991 14 145 3 846 1 575 159
69 17 991 14 111 3 880 1 571 279
70 17 991 14 076 3 915 1 567 364
71 17 991 14 041 3 950 1 563 414
72 17 991 14 006 3 985 1 559 429
73 17 991 13 970 4 021 1 555 407
74 17 991 13 934 4 057 1 551 350
75 17 991 13 898 4 094 1 547 257
76 17 991 13 861 4 130 1 543 126
77 17 991 13 824 4 167 1 538 959
78 17 991 13 787 4 205 1 534 755
79 17 991 13 749 4 242 1 530 512
80 17 991 13 711 4 280 1 526 232
81 17 991 13 672 4 319 1 521 914
82 17 991 13 634 4 357 1 517 556
83 17 991 13 595 4 396 1 513 160
84 17 991 13 555 4 436 1 508 724
85 17 991 13 516 4 475 1 504 249
86 17 991 13 476 4 516 1 499 733
87 17 991 13 435 4 556 1 495 178
88 17 991 13 394 4 597 1 490 581
89 17 991 13 353 4 638 1 485 943
90 17 991 13 312 4 679 1 481 263
91 17 991 13 270 4 721 1 476 542
92 17 991 13 227 4 764 1 471 778
93 17 991 13 185 4 806 1 466 972
94 17 991 13 142 4 849 1 462 122
95 17 991 13 098 4 893 1 457 229
96 17 991 13 054 4 937 1 452 293
97 17 991 13 010 4 981 1 447 312
98 17 991 12 966 5 026 1 442 286
99 17 991 12 920 5 071 1 437 216
100 17 991 12 875 5 116 1 432 100
101 17 991 12 829 5 162 1 426 938
102 17 991 12 783 5 208 1 421 730
103 17 991 12 736 5 255 1 416 475
104 17 991 12 689 5 302 1 411 173
105 17 991 12 642 5 349 1 405 824
106 17 991 12 594 5 397 1 400 427
107 17 991 12 545 5 446 1 394 981
108 17 991 12 497 5 494 1 389 487
109 17 991 12 447 5 544 1 383 943
110 17 991 12 398 5 593 1 378 350
111 17 991 12 348 5 643 1 372 707
112 17 991 12 297 5 694 1 367 013
113 17 991 12 246 5 745 1 361 268
114 17 991 12 195 5 796 1 355 471
115 17 991 12 143 5 848 1 349 623
116 17 991 12 090 5 901 1 343 722
117 17 991 12 038 5 954 1 337 769
118 17 991 11 984 6 007 1 331 762
119 17 991 11 930 6 061 1 325 701
120 17 991 11 876 6 115 1 319 586
121 17 991 11 821 6 170 1 313 417
122 17 991 11 766 6 225 1 307 191
123 17 991 11 710 6 281 1 300 911
124 17 991 11 654 6 337 1 294 574
125 17 991 11 597 6 394 1 288 180
126 17 991 11 540 6 451 1 281 729
127 17 991 11 482 6 509 1 275 220
128 17 991 11 424 6 567 1 268 652
129 17 991 11 365 6 626 1 262 026
130 17 991 11 306 6 685 1 255 341
131 17 991 11 246 6 745 1 248 596
132 17 991 11 185 6 806 1 241 790
133 17 991 11 124 6 867 1 234 923
134 17 991 11 063 6 928 1 227 995
135 17 991 11 001 6 990 1 221 005
136 17 991 10 938 7 053 1 213 952
137 17 991 10 875 7 116 1 206 836
138 17 991 10 811 7 180 1 199 656
139 17 991 10 747 7 244 1 192 412
140 17 991 10 682 7 309 1 185 103
141 17 991 10 617 7 375 1 177 728
142 17 991 10 550 7 441 1 170 288
143 17 991 10 484 7 507 1 162 780
144 17 991 10 417 7 574 1 155 206
145 17 991 10 349 7 642 1 147 564
146 17 991 10 280 7 711 1 139 853
147 17 991 10 211 7 780 1 132 073
148 17 991 10 141 7 850 1 124 223
149 17 991 10 071 7 920 1 116 303
150 17 991 10 000 7 991 1 108 313
151 17 991 9 929 8 062 1 100 250
152 17 991 9 856 8 135 1 092 116
153 17 991 9 784 8 208 1 083 908
154 17 991 9 710 8 281 1 075 627
155 17 991 9 636 8 355 1 067 272
156 17 991 9 561 8 430 1 058 842
157 17 991 9 485 8 506 1 050 336
158 17 991 9 409 8 582 1 041 754
159 17 991 9 332 8 659 1 033 096
160 17 991 9 255 8 736 1 024 359
161 17 991 9 177 8 815 1 015 545
162 17 991 9 098 8 893 1 006 651
163 17 991 9 018 8 973 997 678
164 17 991 8 938 9 054 988 625
165 17 991 8 856 9 135 979 490
166 17 991 8 775 9 216 970 273
167 17 991 8 692 9 299 960 974
168 17 991 8 609 9 382 951 592
169 17 991 8 525 9 466 942 126
170 17 991 8 440 9 551 932 575
171 17 991 8 354 9 637 922 938
172 17 991 8 268 9 723 913 215
173 17 991 8 181 9 810 903 405
174 17 991 8 093 9 898 893 506
175 17 991 8 004 9 987 883 520
176 17 991 7 915 10 076 873 444
177 17 991 7 825 10 166 863 277
178 17 991 7 734 10 258 853 020
179 17 991 7 642 10 349 842 670
180 17 991 7 549 10 442 832 228
181 17 991 7 455 10 536 821 692
182 17 991 7 361 10 630 811 062
183 17 991 7 266 10 725 800 337
184 17 991 7 170 10 821 789 516
185 17 991 7 073 10 918 778 597
186 17 991 6 975 11 016 767 581
187 17 991 6 876 11 115 756 466
188 17 991 6 777 11 214 745 252
189 17 991 6 676 11 315 733 937
190 17 991 6 575 11 416 722 521
191 17 991 6 473 11 518 711 002
192 17 991 6 369 11 622 699 381
193 17 991 6 265 11 726 687 655
194 17 991 6 160 11 831 675 824
195 17 991 6 054 11 937 663 887
196 17 991 5 947 12 044 651 843
197 17 991 5 839 12 152 639 692
198 17 991 5 731 12 260 627 431
199 17 991 5 621 12 370 615 061
200 17 991 5 510 12 481 602 580
201 17 991 5 398 12 593 589 987
202 17 991 5 285 12 706 577 281
203 17 991 5 171 12 820 564 462
204 17 991 5 057 12 934 551 527
205 17 991 4 941 13 050 538 477
206 17 991 4 824 13 167 525 310
207 17 991 4 706 13 285 512 024
208 17 991 4 587 13 404 498 620
209 17 991 4 467 13 524 485 096
210 17 991 4 346 13 645 471 451
211 17 991 4 223 13 768 457 683
212 17 991 4 100 13 891 443 792
213 17 991 3 976 14 015 429 777
214 17 991 3 850 14 141 415 636
215 17 991 3 723 14 268 401 368
216 17 991 3 596 14 395 386 972
217 17 991 3 467 14 524 372 448
218 17 991 3 337 14 655 357 793
219 17 991 3 205 14 786 343 008
220 17 991 3 073 14 918 328 089
221 17 991 2 939 15 052 313 037
222 17 991 2 804 15 187 297 851
223 17 991 2 668 15 323 282 528
224 17 991 2 531 15 460 267 068
225 17 991 2 392 15 599 251 469
226 17 991 2 253 15 738 235 731
227 17 991 2 112 15 879 219 851
228 17 991 1 970 16 022 203 830
229 17 991 1 826 16 165 187 665
230 17 991 1 681 16 310 171 355
231 17 991 1 535 16 456 154 899
232 17 991 1 388 16 603 138 295
233 17 991 1 239 16 752 121 543
234 17 991 1 089 16 902 104 641
235 17 991 937 17 054 87 587
236 17 991 785 17 206 70 381
237 17 991 630 17 361 53 020
238 17 991 475 17 516 35 504
239 17 991 318 17 673 17 831
240 17 991 160 17 831 0

Anbieter kontaktieren / Frage stellen