Geschäft zum Kauf in Pretoria Gardens
Angeboten von Wilma Potgieter-Snyman- € 140 805 Kaufpreis
- 1 316 m² Gesamtfl.
- € 107 Pro m²
Calling all Investors & real estate business moguls - You do not want to miss this opportunity!
Incredible returns on investment!
What does this property consist of?
8 Rental units on the Property
12-month lease agreement contracts - All units occupied with 12-month leases in place -
All currently at max capacity - of the tenants have been there for over 5 years!
Current Rental rates:
4x 3 Bedrooms Units at R 9000 pm
3x 2 Bedrooms Units at R 8000 pm
Unit 8 is a bachelor unit being rented out at R2000
(has a kitchenette & bathroom with only a shower)
3 Bedroom units have beautiful gardens with built in braais & patio area.
(some gardens bigger than others)
2 Bedroom units have smaller gardens and built in braai area.
Units all have prepaid electricity meters.
Water is charged to all tenants at R 250 per person, per month.
2 Carports per unit!
Borehole & irrigation
Childrens garden - little play area
Rates & Taxes R 1 985
Waste management R 2 400
Monthly rental income is R 65 000,00 pm
(after city of Tshwane costs)
No levies are currently being charged, as gardens are to be maintained by tenants.
Call Kyle for your exclusive viewing!
Fantastic investment opportunity
Walking distance from Kolonnade shopping center
All units at full capacity
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 2 895 | 2 554 | 340 | 284 791 |
2 | 2 895 | 2 551 | 343 | 284 447 |
3 | 2 895 | 2 548 | 347 | 284 101 |
4 | 2 895 | 2 545 | 350 | 283 751 |
5 | 2 895 | 2 542 | 353 | 283 398 |
6 | 2 895 | 2 539 | 356 | 283 042 |
7 | 2 895 | 2 536 | 359 | 282 683 |
8 | 2 895 | 2 532 | 362 | 282 321 |
9 | 2 895 | 2 529 | 366 | 281 955 |
10 | 2 895 | 2 526 | 369 | 281 586 |
11 | 2 895 | 2 523 | 372 | 281 214 |
12 | 2 895 | 2 519 | 376 | 280 838 |
13 | 2 895 | 2 516 | 379 | 280 459 |
14 | 2 895 | 2 512 | 382 | 280 077 |
15 | 2 895 | 2 509 | 386 | 279 691 |
16 | 2 895 | 2 506 | 389 | 279 302 |
17 | 2 895 | 2 502 | 393 | 278 910 |
18 | 2 895 | 2 499 | 396 | 278 514 |
19 | 2 895 | 2 495 | 400 | 278 114 |
20 | 2 895 | 2 491 | 403 | 277 711 |
21 | 2 895 | 2 488 | 407 | 277 304 |
22 | 2 895 | 2 484 | 411 | 276 893 |
23 | 2 895 | 2 481 | 414 | 276 479 |
24 | 2 895 | 2 477 | 418 | 276 061 |
25 | 2 895 | 2 473 | 422 | 275 639 |
26 | 2 895 | 2 469 | 425 | 275 214 |
27 | 2 895 | 2 465 | 429 | 274 784 |
28 | 2 895 | 2 462 | 433 | 274 351 |
29 | 2 895 | 2 458 | 437 | 273 914 |
30 | 2 895 | 2 454 | 441 | 273 473 |
31 | 2 895 | 2 450 | 445 | 273 029 |
32 | 2 895 | 2 446 | 449 | 272 580 |
33 | 2 895 | 2 442 | 453 | 272 127 |
34 | 2 895 | 2 438 | 457 | 271 670 |
35 | 2 895 | 2 434 | 461 | 271 209 |
36 | 2 895 | 2 430 | 465 | 270 744 |
37 | 2 895 | 2 425 | 469 | 270 274 |
38 | 2 895 | 2 421 | 474 | 269 801 |
39 | 2 895 | 2 417 | 478 | 269 323 |
40 | 2 895 | 2 413 | 482 | 268 841 |
41 | 2 895 | 2 408 | 486 | 268 355 |
42 | 2 895 | 2 404 | 491 | 267 864 |
43 | 2 895 | 2 400 | 495 | 267 369 |
44 | 2 895 | 2 395 | 500 | 266 869 |
45 | 2 895 | 2 391 | 504 | 266 365 |
46 | 2 895 | 2 386 | 509 | 265 857 |
47 | 2 895 | 2 382 | 513 | 265 344 |
48 | 2 895 | 2 377 | 518 | 264 826 |
49 | 2 895 | 2 372 | 522 | 264 304 |
50 | 2 895 | 2 368 | 527 | 263 777 |
51 | 2 895 | 2 363 | 532 | 263 245 |
52 | 2 895 | 2 358 | 536 | 262 708 |
53 | 2 895 | 2 353 | 541 | 262 167 |
54 | 2 895 | 2 349 | 546 | 261 621 |
55 | 2 895 | 2 344 | 551 | 261 070 |
56 | 2 895 | 2 339 | 556 | 260 514 |
57 | 2 895 | 2 334 | 561 | 259 953 |
58 | 2 895 | 2 329 | 566 | 259 387 |
59 | 2 895 | 2 324 | 571 | 258 816 |
60 | 2 895 | 2 319 | 576 | 258 240 |
61 | 2 895 | 2 313 | 581 | 257 658 |
62 | 2 895 | 2 308 | 587 | 257 072 |
63 | 2 895 | 2 303 | 592 | 256 480 |
64 | 2 895 | 2 298 | 597 | 255 883 |
65 | 2 895 | 2 292 | 602 | 255 280 |
66 | 2 895 | 2 287 | 608 | 254 673 |
67 | 2 895 | 2 281 | 613 | 254 059 |
68 | 2 895 | 2 276 | 619 | 253 441 |
69 | 2 895 | 2 270 | 624 | 252 816 |
70 | 2 895 | 2 265 | 630 | 252 186 |
71 | 2 895 | 2 259 | 636 | 251 551 |
72 | 2 895 | 2 253 | 641 | 250 909 |
73 | 2 895 | 2 248 | 647 | 250 262 |
74 | 2 895 | 2 242 | 653 | 249 610 |
75 | 2 895 | 2 236 | 659 | 248 951 |
76 | 2 895 | 2 230 | 665 | 248 286 |
77 | 2 895 | 2 224 | 670 | 247 616 |
78 | 2 895 | 2 218 | 677 | 246 939 |
79 | 2 895 | 2 212 | 683 | 246 257 |
80 | 2 895 | 2 206 | 689 | 245 568 |
81 | 2 895 | 2 200 | 695 | 244 873 |
82 | 2 895 | 2 194 | 701 | 244 172 |
83 | 2 895 | 2 187 | 707 | 243 465 |
84 | 2 895 | 2 181 | 714 | 242 751 |
85 | 2 895 | 2 175 | 720 | 242 031 |
86 | 2 895 | 2 168 | 727 | 241 305 |
87 | 2 895 | 2 162 | 733 | 240 572 |
88 | 2 895 | 2 155 | 740 | 239 832 |
89 | 2 895 | 2 148 | 746 | 239 086 |
90 | 2 895 | 2 142 | 753 | 238 333 |
91 | 2 895 | 2 135 | 760 | 237 573 |
92 | 2 895 | 2 128 | 766 | 236 807 |
93 | 2 895 | 2 121 | 773 | 236 033 |
94 | 2 895 | 2 114 | 780 | 235 253 |
95 | 2 895 | 2 107 | 787 | 234 466 |
96 | 2 895 | 2 100 | 794 | 233 671 |
97 | 2 895 | 2 093 | 801 | 232 870 |
98 | 2 895 | 2 086 | 809 | 232 061 |
99 | 2 895 | 2 079 | 816 | 231 246 |
100 | 2 895 | 2 072 | 823 | 230 422 |
101 | 2 895 | 2 064 | 831 | 229 592 |
102 | 2 895 | 2 057 | 838 | 228 754 |
103 | 2 895 | 2 049 | 845 | 227 908 |
104 | 2 895 | 2 042 | 853 | 227 055 |
105 | 2 895 | 2 034 | 861 | 226 195 |
106 | 2 895 | 2 026 | 868 | 225 326 |
107 | 2 895 | 2 019 | 876 | 224 450 |
108 | 2 895 | 2 011 | 884 | 223 566 |
109 | 2 895 | 2 003 | 892 | 222 674 |
110 | 2 895 | 1 995 | 900 | 221 774 |
111 | 2 895 | 1 987 | 908 | 220 866 |
112 | 2 895 | 1 979 | 916 | 219 950 |
113 | 2 895 | 1 970 | 924 | 219 026 |
114 | 2 895 | 1 962 | 933 | 218 093 |
115 | 2 895 | 1 954 | 941 | 217 152 |
116 | 2 895 | 1 945 | 949 | 216 203 |
117 | 2 895 | 1 937 | 958 | 215 245 |
118 | 2 895 | 1 928 | 966 | 214 278 |
119 | 2 895 | 1 920 | 975 | 213 303 |
120 | 2 895 | 1 911 | 984 | 212 319 |
121 | 2 895 | 1 902 | 993 | 211 327 |
122 | 2 895 | 1 893 | 1 002 | 210 325 |
123 | 2 895 | 1 884 | 1 011 | 209 314 |
124 | 2 895 | 1 875 | 1 020 | 208 295 |
125 | 2 895 | 1 866 | 1 029 | 207 266 |
126 | 2 895 | 1 857 | 1 038 | 206 228 |
127 | 2 895 | 1 847 | 1 047 | 205 181 |
128 | 2 895 | 1 838 | 1 057 | 204 124 |
129 | 2 895 | 1 829 | 1 066 | 203 058 |
130 | 2 895 | 1 819 | 1 076 | 201 982 |
131 | 2 895 | 1 809 | 1 085 | 200 897 |
132 | 2 895 | 1 800 | 1 095 | 199 802 |
133 | 2 895 | 1 790 | 1 105 | 198 697 |
134 | 2 895 | 1 780 | 1 115 | 197 582 |
135 | 2 895 | 1 770 | 1 125 | 196 458 |
136 | 2 895 | 1 760 | 1 135 | 195 323 |
137 | 2 895 | 1 750 | 1 145 | 194 178 |
138 | 2 895 | 1 740 | 1 155 | 193 023 |
139 | 2 895 | 1 729 | 1 166 | 191 857 |
140 | 2 895 | 1 719 | 1 176 | 190 681 |
141 | 2 895 | 1 708 | 1 187 | 189 495 |
142 | 2 895 | 1 698 | 1 197 | 188 297 |
143 | 2 895 | 1 687 | 1 208 | 187 089 |
144 | 2 895 | 1 676 | 1 219 | 185 871 |
145 | 2 895 | 1 665 | 1 230 | 184 641 |
146 | 2 895 | 1 654 | 1 241 | 183 400 |
147 | 2 895 | 1 643 | 1 252 | 182 149 |
148 | 2 895 | 1 632 | 1 263 | 180 886 |
149 | 2 895 | 1 620 | 1 274 | 179 611 |
150 | 2 895 | 1 609 | 1 286 | 178 326 |
151 | 2 895 | 1 598 | 1 297 | 177 028 |
152 | 2 895 | 1 586 | 1 309 | 175 720 |
153 | 2 895 | 1 574 | 1 321 | 174 399 |
154 | 2 895 | 1 562 | 1 332 | 173 067 |
155 | 2 895 | 1 550 | 1 344 | 171 722 |
156 | 2 895 | 1 538 | 1 356 | 170 366 |
157 | 2 895 | 1 526 | 1 369 | 168 997 |
158 | 2 895 | 1 514 | 1 381 | 167 617 |
159 | 2 895 | 1 502 | 1 393 | 166 223 |
160 | 2 895 | 1 489 | 1 406 | 164 818 |
161 | 2 895 | 1 476 | 1 418 | 163 399 |
162 | 2 895 | 1 464 | 1 431 | 161 969 |
163 | 2 895 | 1 451 | 1 444 | 160 525 |
164 | 2 895 | 1 438 | 1 457 | 159 068 |
165 | 2 895 | 1 425 | 1 470 | 157 598 |
166 | 2 895 | 1 412 | 1 483 | 156 115 |
167 | 2 895 | 1 399 | 1 496 | 154 619 |
168 | 2 895 | 1 385 | 1 510 | 153 110 |
169 | 2 895 | 1 372 | 1 523 | 151 586 |
170 | 2 895 | 1 358 | 1 537 | 150 050 |
171 | 2 895 | 1 344 | 1 551 | 148 499 |
172 | 2 895 | 1 330 | 1 564 | 146 935 |
173 | 2 895 | 1 316 | 1 578 | 145 356 |
174 | 2 895 | 1 302 | 1 593 | 143 764 |
175 | 2 895 | 1 288 | 1 607 | 142 157 |
176 | 2 895 | 1 273 | 1 621 | 140 536 |
177 | 2 895 | 1 259 | 1 636 | 138 900 |
178 | 2 895 | 1 244 | 1 650 | 137 249 |
179 | 2 895 | 1 230 | 1 665 | 135 584 |
180 | 2 895 | 1 215 | 1 680 | 133 904 |
181 | 2 895 | 1 200 | 1 695 | 132 209 |
182 | 2 895 | 1 184 | 1 710 | 130 499 |
183 | 2 895 | 1 169 | 1 726 | 128 773 |
184 | 2 895 | 1 154 | 1 741 | 127 032 |
185 | 2 895 | 1 138 | 1 757 | 125 275 |
186 | 2 895 | 1 122 | 1 772 | 123 503 |
187 | 2 895 | 1 106 | 1 788 | 121 714 |
188 | 2 895 | 1 090 | 1 804 | 119 910 |
189 | 2 895 | 1 074 | 1 821 | 118 089 |
190 | 2 895 | 1 058 | 1 837 | 116 252 |
191 | 2 895 | 1 041 | 1 853 | 114 399 |
192 | 2 895 | 1 025 | 1 870 | 112 529 |
193 | 2 895 | 1 008 | 1 887 | 110 643 |
194 | 2 895 | 991 | 1 904 | 108 739 |
195 | 2 895 | 974 | 1 921 | 106 818 |
196 | 2 895 | 957 | 1 938 | 104 881 |
197 | 2 895 | 940 | 1 955 | 102 925 |
198 | 2 895 | 922 | 1 973 | 100 953 |
199 | 2 895 | 904 | 1 990 | 98 962 |
200 | 2 895 | 887 | 2 008 | 96 954 |
201 | 2 895 | 869 | 2 026 | 94 928 |
202 | 2 895 | 850 | 2 044 | 92 884 |
203 | 2 895 | 832 | 2 063 | 90 821 |
204 | 2 895 | 814 | 2 081 | 88 740 |
205 | 2 895 | 795 | 2 100 | 86 640 |
206 | 2 895 | 776 | 2 119 | 84 521 |
207 | 2 895 | 757 | 2 138 | 82 384 |
208 | 2 895 | 738 | 2 157 | 80 227 |
209 | 2 895 | 719 | 2 176 | 78 051 |
210 | 2 895 | 699 | 2 196 | 75 856 |
211 | 2 895 | 680 | 2 215 | 73 640 |
212 | 2 895 | 660 | 2 235 | 71 405 |
213 | 2 895 | 640 | 2 255 | 69 150 |
214 | 2 895 | 619 | 2 275 | 66 875 |
215 | 2 895 | 599 | 2 296 | 64 579 |
216 | 2 895 | 579 | 2 316 | 62 263 |
217 | 2 895 | 558 | 2 337 | 59 926 |
218 | 2 895 | 537 | 2 358 | 57 568 |
219 | 2 895 | 516 | 2 379 | 55 189 |
220 | 2 895 | 494 | 2 400 | 52 789 |
221 | 2 895 | 473 | 2 422 | 50 367 |
222 | 2 895 | 451 | 2 444 | 47 924 |
223 | 2 895 | 429 | 2 465 | 45 458 |
224 | 2 895 | 407 | 2 488 | 42 971 |
225 | 2 895 | 385 | 2 510 | 40 461 |
226 | 2 895 | 362 | 2 532 | 37 929 |
227 | 2 895 | 340 | 2 555 | 35 374 |
228 | 2 895 | 317 | 2 578 | 32 796 |
229 | 2 895 | 294 | 2 601 | 30 195 |
230 | 2 895 | 270 | 2 624 | 27 571 |
231 | 2 895 | 247 | 2 648 | 24 923 |
232 | 2 895 | 223 | 2 671 | 22 252 |
233 | 2 895 | 199 | 2 695 | 19 556 |
234 | 2 895 | 175 | 2 720 | 16 837 |
235 | 2 895 | 151 | 2 744 | 14 093 |
236 | 2 895 | 126 | 2 768 | 11 324 |
237 | 2 895 | 101 | 2 793 | 8 531 |
238 | 2 895 | 76 | 2 818 | 5 713 |
239 | 2 895 | 51 | 2 844 | 2 869 |
240 | 2 895 | 26 | 2 869 | 0 |