20 Bedroom commune which is currently fully tenanted with 6 shared bathrooms. Communal lounge and open plan kitchen with gas hob and oven. Plenty of parking for all tenants. Separate laundry with washing machine and tumble dryer. All bedrooms equipped with beds and built-in cupboards. Beautiful manicured garden. Good security with alarms and electric gate with keypad.
Tenants pay R4 300 pm water and electricity included.
Zoning in place for guest house.
Good investment produced monthly income of more than R85 000 pm.
Walking distance to Menlyn Maine & Menlyn Mall.Set in the eastern suburbs of Pretoria, Newlands lies just on the other side of the N1 from Waterkloof Ridge, neighbour to Garsfontein, Faerie Glen and Constantia Park. It is a pretty little suburb with wide, leafy streets, close to large shopping malls like Menlyn Park Shopping Centre. This older, more established part of Pretoria is very accessible.
Büro zum Kauf in Newlands Pretoria
Objekt Informationen & Merkmale
- Büro Objektart
- Kaufen Angebotsart
- € 222 146 Kaufpreis
- 380 m² Floor Area
- 1 165 Ha Gesamtfl.
- Ja Gewerbegebiet
- Ja Sicherheitssystem
Objektbeschreibung
20 Bedroom commune which is currently fully tenanted with 6 shared bathrooms. Communal lounge and open plan kitchen with gas hob and oven. Plenty of parking for all tenants. Separate laundry with washing machine and tumble dryer. All bedrooms equipped with beds and built-in cupboards. Beautiful manicured garden. Good security with alarms and electric gate with keypad.
Tenants pay R4 300 pm water and electricity included.
Zoning in place for guest house.
Good investment produced monthly income of more than R85 000 pm.
Walking distance to Menlyn Maine & Menlyn Mall.
Set in the eastern suburbs of Pretoria, Newlands lies just on the other side of the N1 from Waterkloof Ridge, neighbour to Garsfontein, Faerie Glen and Constantia Park. It is a pretty little suburb with wide, leafy streets, close to large shopping malls like Menlyn Park Shopping Centre. This older, more established part of Pretoria is very accessible.
Monatliche Zahlung / Amortisation
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 2 030 | 1 791 | 239 | 199 692 |
2 | 2 030 | 1 789 | 241 | 199 451 |
3 | 2 030 | 1 787 | 243 | 199 208 |
4 | 2 030 | 1 785 | 245 | 198 963 |
5 | 2 030 | 1 782 | 247 | 198 716 |
6 | 2 030 | 1 780 | 250 | 198 466 |
7 | 2 030 | 1 778 | 252 | 198 214 |
8 | 2 030 | 1 776 | 254 | 197 960 |
9 | 2 030 | 1 773 | 256 | 197 704 |
10 | 2 030 | 1 771 | 259 | 197 445 |
11 | 2 030 | 1 769 | 261 | 197 184 |
12 | 2 030 | 1 766 | 263 | 196 921 |
13 | 2 030 | 1 764 | 266 | 196 655 |
14 | 2 030 | 1 762 | 268 | 196 387 |
15 | 2 030 | 1 759 | 270 | 196 117 |
16 | 2 030 | 1 757 | 273 | 195 844 |
17 | 2 030 | 1 754 | 275 | 195 569 |
18 | 2 030 | 1 752 | 278 | 195 291 |
19 | 2 030 | 1 749 | 280 | 195 011 |
20 | 2 030 | 1 747 | 283 | 194 728 |
21 | 2 030 | 1 744 | 285 | 194 443 |
22 | 2 030 | 1 742 | 288 | 194 155 |
23 | 2 030 | 1 739 | 290 | 193 864 |
24 | 2 030 | 1 737 | 293 | 193 571 |
25 | 2 030 | 1 734 | 296 | 193 275 |
26 | 2 030 | 1 731 | 298 | 192 977 |
27 | 2 030 | 1 729 | 301 | 192 676 |
28 | 2 030 | 1 726 | 304 | 192 372 |
29 | 2 030 | 1 723 | 306 | 192 066 |
30 | 2 030 | 1 721 | 309 | 191 757 |
31 | 2 030 | 1 718 | 312 | 191 445 |
32 | 2 030 | 1 715 | 315 | 191 130 |
33 | 2 030 | 1 712 | 318 | 190 813 |
34 | 2 030 | 1 709 | 320 | 190 492 |
35 | 2 030 | 1 706 | 323 | 190 169 |
36 | 2 030 | 1 704 | 326 | 189 843 |
37 | 2 030 | 1 701 | 329 | 189 514 |
38 | 2 030 | 1 698 | 332 | 189 182 |
39 | 2 030 | 1 695 | 335 | 188 847 |
40 | 2 030 | 1 692 | 338 | 188 509 |
41 | 2 030 | 1 689 | 341 | 188 168 |
42 | 2 030 | 1 686 | 344 | 187 824 |
43 | 2 030 | 1 683 | 347 | 187 476 |
44 | 2 030 | 1 679 | 350 | 187 126 |
45 | 2 030 | 1 676 | 353 | 186 773 |
46 | 2 030 | 1 673 | 357 | 186 416 |
47 | 2 030 | 1 670 | 360 | 186 056 |
48 | 2 030 | 1 667 | 363 | 185 693 |
49 | 2 030 | 1 664 | 366 | 185 327 |
50 | 2 030 | 1 660 | 370 | 184 957 |
51 | 2 030 | 1 657 | 373 | 184 585 |
52 | 2 030 | 1 654 | 376 | 184 208 |
53 | 2 030 | 1 650 | 380 | 183 829 |
54 | 2 030 | 1 647 | 383 | 183 446 |
55 | 2 030 | 1 643 | 386 | 183 060 |
56 | 2 030 | 1 640 | 390 | 182 670 |
57 | 2 030 | 1 636 | 393 | 182 276 |
58 | 2 030 | 1 633 | 397 | 181 880 |
59 | 2 030 | 1 629 | 400 | 181 479 |
60 | 2 030 | 1 626 | 404 | 181 075 |
61 | 2 030 | 1 622 | 408 | 180 667 |
62 | 2 030 | 1 618 | 411 | 180 256 |
63 | 2 030 | 1 615 | 415 | 179 841 |
64 | 2 030 | 1 611 | 419 | 179 423 |
65 | 2 030 | 1 607 | 422 | 179 000 |
66 | 2 030 | 1 604 | 426 | 178 574 |
67 | 2 030 | 1 600 | 430 | 178 144 |
68 | 2 030 | 1 596 | 434 | 177 710 |
69 | 2 030 | 1 592 | 438 | 177 272 |
70 | 2 030 | 1 588 | 442 | 176 830 |
71 | 2 030 | 1 584 | 446 | 176 385 |
72 | 2 030 | 1 580 | 450 | 175 935 |
73 | 2 030 | 1 576 | 454 | 175 482 |
74 | 2 030 | 1 572 | 458 | 175 024 |
75 | 2 030 | 1 568 | 462 | 174 562 |
76 | 2 030 | 1 564 | 466 | 174 096 |
77 | 2 030 | 1 560 | 470 | 173 626 |
78 | 2 030 | 1 555 | 474 | 173 151 |
79 | 2 030 | 1 551 | 479 | 172 673 |
80 | 2 030 | 1 547 | 483 | 172 190 |
81 | 2 030 | 1 543 | 487 | 171 703 |
82 | 2 030 | 1 538 | 492 | 171 211 |
83 | 2 030 | 1 534 | 496 | 170 715 |
84 | 2 030 | 1 529 | 500 | 170 215 |
85 | 2 030 | 1 525 | 505 | 169 710 |
86 | 2 030 | 1 520 | 509 | 169 200 |
87 | 2 030 | 1 516 | 514 | 168 686 |
88 | 2 030 | 1 511 | 519 | 168 168 |
89 | 2 030 | 1 507 | 523 | 167 645 |
90 | 2 030 | 1 502 | 528 | 167 117 |
91 | 2 030 | 1 497 | 533 | 166 584 |
92 | 2 030 | 1 492 | 537 | 166 046 |
93 | 2 030 | 1 487 | 542 | 165 504 |
94 | 2 030 | 1 483 | 547 | 164 957 |
95 | 2 030 | 1 478 | 552 | 164 405 |
96 | 2 030 | 1 473 | 557 | 163 848 |
97 | 2 030 | 1 468 | 562 | 163 286 |
98 | 2 030 | 1 463 | 567 | 162 719 |
99 | 2 030 | 1 458 | 572 | 162 147 |
100 | 2 030 | 1 453 | 577 | 161 570 |
101 | 2 030 | 1 447 | 582 | 160 988 |
102 | 2 030 | 1 442 | 588 | 160 400 |
103 | 2 030 | 1 437 | 593 | 159 807 |
104 | 2 030 | 1 432 | 598 | 159 209 |
105 | 2 030 | 1 426 | 604 | 158 605 |
106 | 2 030 | 1 421 | 609 | 157 997 |
107 | 2 030 | 1 415 | 614 | 157 382 |
108 | 2 030 | 1 410 | 620 | 156 762 |
109 | 2 030 | 1 404 | 625 | 156 137 |
110 | 2 030 | 1 399 | 631 | 155 506 |
111 | 2 030 | 1 393 | 637 | 154 869 |
112 | 2 030 | 1 387 | 642 | 154 227 |
113 | 2 030 | 1 382 | 648 | 153 579 |
114 | 2 030 | 1 376 | 654 | 152 925 |
115 | 2 030 | 1 370 | 660 | 152 265 |
116 | 2 030 | 1 364 | 666 | 151 599 |
117 | 2 030 | 1 358 | 672 | 150 927 |
118 | 2 030 | 1 352 | 678 | 150 250 |
119 | 2 030 | 1 346 | 684 | 149 566 |
120 | 2 030 | 1 340 | 690 | 148 876 |
121 | 2 030 | 1 334 | 696 | 148 180 |
122 | 2 030 | 1 327 | 702 | 147 478 |
123 | 2 030 | 1 321 | 709 | 146 769 |
124 | 2 030 | 1 315 | 715 | 146 054 |
125 | 2 030 | 1 308 | 721 | 145 333 |
126 | 2 030 | 1 302 | 728 | 144 605 |
127 | 2 030 | 1 295 | 734 | 143 871 |
128 | 2 030 | 1 289 | 741 | 143 130 |
129 | 2 030 | 1 282 | 748 | 142 382 |
130 | 2 030 | 1 276 | 754 | 141 628 |
131 | 2 030 | 1 269 | 761 | 140 867 |
132 | 2 030 | 1 262 | 768 | 140 099 |
133 | 2 030 | 1 255 | 775 | 139 324 |
134 | 2 030 | 1 248 | 782 | 138 543 |
135 | 2 030 | 1 241 | 789 | 137 754 |
136 | 2 030 | 1 234 | 796 | 136 958 |
137 | 2 030 | 1 227 | 803 | 136 156 |
138 | 2 030 | 1 220 | 810 | 135 346 |
139 | 2 030 | 1 212 | 817 | 134 528 |
140 | 2 030 | 1 205 | 825 | 133 704 |
141 | 2 030 | 1 198 | 832 | 132 872 |
142 | 2 030 | 1 190 | 839 | 132 032 |
143 | 2 030 | 1 183 | 847 | 131 185 |
144 | 2 030 | 1 175 | 855 | 130 331 |
145 | 2 030 | 1 168 | 862 | 129 468 |
146 | 2 030 | 1 160 | 870 | 128 599 |
147 | 2 030 | 1 152 | 878 | 127 721 |
148 | 2 030 | 1 144 | 886 | 126 835 |
149 | 2 030 | 1 136 | 894 | 125 942 |
150 | 2 030 | 1 128 | 902 | 125 040 |
151 | 2 030 | 1 120 | 910 | 124 131 |
152 | 2 030 | 1 112 | 918 | 123 213 |
153 | 2 030 | 1 104 | 926 | 122 287 |
154 | 2 030 | 1 095 | 934 | 121 353 |
155 | 2 030 | 1 087 | 943 | 120 410 |
156 | 2 030 | 1 079 | 951 | 119 459 |
157 | 2 030 | 1 070 | 960 | 118 499 |
158 | 2 030 | 1 062 | 968 | 117 531 |
159 | 2 030 | 1 053 | 977 | 116 554 |
160 | 2 030 | 1 044 | 986 | 115 569 |
161 | 2 030 | 1 035 | 994 | 114 574 |
162 | 2 030 | 1 026 | 1 003 | 113 571 |
163 | 2 030 | 1 017 | 1 012 | 112 558 |
164 | 2 030 | 1 008 | 1 021 | 111 537 |
165 | 2 030 | 999 | 1 031 | 110 506 |
166 | 2 030 | 990 | 1 040 | 109 467 |
167 | 2 030 | 981 | 1 049 | 108 417 |
168 | 2 030 | 971 | 1 059 | 107 359 |
169 | 2 030 | 962 | 1 068 | 106 291 |
170 | 2 030 | 952 | 1 078 | 105 213 |
171 | 2 030 | 943 | 1 087 | 104 126 |
172 | 2 030 | 933 | 1 097 | 103 029 |
173 | 2 030 | 923 | 1 107 | 101 922 |
174 | 2 030 | 913 | 1 117 | 100 806 |
175 | 2 030 | 903 | 1 127 | 99 679 |
176 | 2 030 | 893 | 1 137 | 98 542 |
177 | 2 030 | 883 | 1 147 | 97 395 |
178 | 2 030 | 872 | 1 157 | 96 238 |
179 | 2 030 | 862 | 1 168 | 95 070 |
180 | 2 030 | 852 | 1 178 | 93 892 |
181 | 2 030 | 841 | 1 189 | 92 704 |
182 | 2 030 | 830 | 1 199 | 91 504 |
183 | 2 030 | 820 | 1 210 | 90 294 |
184 | 2 030 | 809 | 1 221 | 89 073 |
185 | 2 030 | 798 | 1 232 | 87 842 |
186 | 2 030 | 787 | 1 243 | 86 599 |
187 | 2 030 | 776 | 1 254 | 85 345 |
188 | 2 030 | 765 | 1 265 | 84 080 |
189 | 2 030 | 753 | 1 277 | 82 803 |
190 | 2 030 | 742 | 1 288 | 81 515 |
191 | 2 030 | 730 | 1 300 | 80 215 |
192 | 2 030 | 719 | 1 311 | 78 904 |
193 | 2 030 | 707 | 1 323 | 77 581 |
194 | 2 030 | 695 | 1 335 | 76 247 |
195 | 2 030 | 683 | 1 347 | 74 900 |
196 | 2 030 | 671 | 1 359 | 73 541 |
197 | 2 030 | 659 | 1 371 | 72 170 |
198 | 2 030 | 647 | 1 383 | 70 787 |
199 | 2 030 | 634 | 1 396 | 69 391 |
200 | 2 030 | 622 | 1 408 | 67 983 |
201 | 2 030 | 609 | 1 421 | 66 563 |
202 | 2 030 | 596 | 1 433 | 65 129 |
203 | 2 030 | 583 | 1 446 | 63 683 |
204 | 2 030 | 570 | 1 459 | 62 223 |
205 | 2 030 | 557 | 1 472 | 60 751 |
206 | 2 030 | 544 | 1 486 | 59 266 |
207 | 2 030 | 531 | 1 499 | 57 767 |
208 | 2 030 | 517 | 1 512 | 56 254 |
209 | 2 030 | 504 | 1 526 | 54 729 |
210 | 2 030 | 490 | 1 539 | 53 189 |
211 | 2 030 | 476 | 1 553 | 51 636 |
212 | 2 030 | 463 | 1 567 | 50 069 |
213 | 2 030 | 449 | 1 581 | 48 488 |
214 | 2 030 | 434 | 1 595 | 46 892 |
215 | 2 030 | 420 | 1 610 | 45 282 |
216 | 2 030 | 406 | 1 624 | 43 658 |
217 | 2 030 | 391 | 1 639 | 42 020 |
218 | 2 030 | 376 | 1 653 | 40 366 |
219 | 2 030 | 362 | 1 668 | 38 698 |
220 | 2 030 | 347 | 1 683 | 37 015 |
221 | 2 030 | 332 | 1 698 | 35 317 |
222 | 2 030 | 316 | 1 713 | 33 604 |
223 | 2 030 | 301 | 1 729 | 31 875 |
224 | 2 030 | 286 | 1 744 | 30 131 |
225 | 2 030 | 270 | 1 760 | 28 371 |
226 | 2 030 | 254 | 1 776 | 26 595 |
227 | 2 030 | 238 | 1 792 | 24 804 |
228 | 2 030 | 222 | 1 808 | 22 996 |
229 | 2 030 | 206 | 1 824 | 21 172 |
230 | 2 030 | 190 | 1 840 | 19 332 |
231 | 2 030 | 173 | 1 857 | 17 476 |
232 | 2 030 | 157 | 1 873 | 15 603 |
233 | 2 030 | 140 | 1 890 | 13 713 |
234 | 2 030 | 123 | 1 907 | 11 806 |
235 | 2 030 | 106 | 1 924 | 9 882 |
236 | 2 030 | 89 | 1 941 | 7 940 |
237 | 2 030 | 71 | 1 959 | 5 982 |
238 | 2 030 | 54 | 1 976 | 4 006 |
239 | 2 030 | 36 | 1 994 | 2 012 |
240 | 2 030 | 18 | 2 012 | 0 |