Wohnblock zum Kauf in Umbilo
Angeboten von Nomfuyo Nako- € 344 851 Kaufpreis
- 20 Schlafz.
- 15 Badez.
- 747 m² Gesamtfl.
- € 462 Pro m²
Situated on a corner in Umbilo Road this mixed-use building has 390 sqm of retail space on the ground floor and 5 flats on the first floor.
The ground floor retail space is fully let with leases in place with between 8 and 28 months to expiry.
The flats are rented out as student accommodation at R 3000 per student with a total capacity of 15 students. Alternatively, the flats can be rented out as normal family units.
On a fully let basis at a purchase price of R 7.5m the net return amounts to just under 12 %.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 3 151 | 2 780 | 371 | 309 995 |
2 | 3 151 | 2 777 | 374 | 309 622 |
3 | 3 151 | 2 774 | 377 | 309 244 |
4 | 3 151 | 2 770 | 381 | 308 864 |
5 | 3 151 | 2 767 | 384 | 308 480 |
6 | 3 151 | 2 763 | 387 | 308 092 |
7 | 3 151 | 2 760 | 391 | 307 701 |
8 | 3 151 | 2 756 | 394 | 307 307 |
9 | 3 151 | 2 753 | 398 | 306 909 |
10 | 3 151 | 2 749 | 402 | 306 507 |
11 | 3 151 | 2 746 | 405 | 306 102 |
12 | 3 151 | 2 742 | 409 | 305 693 |
13 | 3 151 | 2 739 | 412 | 305 281 |
14 | 3 151 | 2 735 | 416 | 304 865 |
15 | 3 151 | 2 731 | 420 | 304 445 |
16 | 3 151 | 2 727 | 424 | 304 021 |
17 | 3 151 | 2 724 | 427 | 303 594 |
18 | 3 151 | 2 720 | 431 | 303 163 |
19 | 3 151 | 2 716 | 435 | 302 728 |
20 | 3 151 | 2 712 | 439 | 302 289 |
21 | 3 151 | 2 708 | 443 | 301 846 |
22 | 3 151 | 2 704 | 447 | 301 399 |
23 | 3 151 | 2 700 | 451 | 300 948 |
24 | 3 151 | 2 696 | 455 | 300 493 |
25 | 3 151 | 2 692 | 459 | 300 034 |
26 | 3 151 | 2 688 | 463 | 299 571 |
27 | 3 151 | 2 684 | 467 | 299 104 |
28 | 3 151 | 2 679 | 471 | 298 632 |
29 | 3 151 | 2 675 | 476 | 298 157 |
30 | 3 151 | 2 671 | 480 | 297 677 |
31 | 3 151 | 2 667 | 484 | 297 192 |
32 | 3 151 | 2 662 | 489 | 296 704 |
33 | 3 151 | 2 658 | 493 | 296 211 |
34 | 3 151 | 2 654 | 497 | 295 714 |
35 | 3 151 | 2 649 | 502 | 295 212 |
36 | 3 151 | 2 645 | 506 | 294 705 |
37 | 3 151 | 2 640 | 511 | 294 195 |
38 | 3 151 | 2 635 | 515 | 293 679 |
39 | 3 151 | 2 631 | 520 | 293 159 |
40 | 3 151 | 2 626 | 525 | 292 634 |
41 | 3 151 | 2 622 | 529 | 292 105 |
42 | 3 151 | 2 617 | 534 | 291 571 |
43 | 3 151 | 2 612 | 539 | 291 032 |
44 | 3 151 | 2 607 | 544 | 290 488 |
45 | 3 151 | 2 602 | 549 | 289 939 |
46 | 3 151 | 2 597 | 554 | 289 386 |
47 | 3 151 | 2 592 | 559 | 288 827 |
48 | 3 151 | 2 587 | 564 | 288 264 |
49 | 3 151 | 2 582 | 569 | 287 695 |
50 | 3 151 | 2 577 | 574 | 287 122 |
51 | 3 151 | 2 572 | 579 | 286 543 |
52 | 3 151 | 2 567 | 584 | 285 959 |
53 | 3 151 | 2 562 | 589 | 285 370 |
54 | 3 151 | 2 556 | 594 | 284 775 |
55 | 3 151 | 2 551 | 600 | 284 175 |
56 | 3 151 | 2 546 | 605 | 283 570 |
57 | 3 151 | 2 540 | 611 | 282 960 |
58 | 3 151 | 2 535 | 616 | 282 343 |
59 | 3 151 | 2 529 | 622 | 281 722 |
60 | 3 151 | 2 524 | 627 | 281 095 |
61 | 3 151 | 2 518 | 633 | 280 462 |
62 | 3 151 | 2 512 | 638 | 279 823 |
63 | 3 151 | 2 507 | 644 | 279 179 |
64 | 3 151 | 2 501 | 650 | 278 529 |
65 | 3 151 | 2 495 | 656 | 277 874 |
66 | 3 151 | 2 489 | 662 | 277 212 |
67 | 3 151 | 2 483 | 668 | 276 544 |
68 | 3 151 | 2 477 | 674 | 275 871 |
69 | 3 151 | 2 471 | 680 | 275 191 |
70 | 3 151 | 2 465 | 686 | 274 506 |
71 | 3 151 | 2 459 | 692 | 273 814 |
72 | 3 151 | 2 453 | 698 | 273 116 |
73 | 3 151 | 2 447 | 704 | 272 411 |
74 | 3 151 | 2 440 | 711 | 271 701 |
75 | 3 151 | 2 434 | 717 | 270 984 |
76 | 3 151 | 2 428 | 723 | 270 261 |
77 | 3 151 | 2 421 | 730 | 269 531 |
78 | 3 151 | 2 415 | 736 | 268 794 |
79 | 3 151 | 2 408 | 743 | 268 051 |
80 | 3 151 | 2 401 | 750 | 267 302 |
81 | 3 151 | 2 395 | 756 | 266 545 |
82 | 3 151 | 2 388 | 763 | 265 782 |
83 | 3 151 | 2 381 | 770 | 265 012 |
84 | 3 151 | 2 374 | 777 | 264 236 |
85 | 3 151 | 2 367 | 784 | 263 452 |
86 | 3 151 | 2 360 | 791 | 262 661 |
87 | 3 151 | 2 353 | 798 | 261 863 |
88 | 3 151 | 2 346 | 805 | 261 058 |
89 | 3 151 | 2 339 | 812 | 260 246 |
90 | 3 151 | 2 331 | 820 | 259 426 |
91 | 3 151 | 2 324 | 827 | 258 599 |
92 | 3 151 | 2 317 | 834 | 257 765 |
93 | 3 151 | 2 309 | 842 | 256 923 |
94 | 3 151 | 2 302 | 849 | 256 074 |
95 | 3 151 | 2 294 | 857 | 255 217 |
96 | 3 151 | 2 286 | 865 | 254 352 |
97 | 3 151 | 2 279 | 872 | 253 480 |
98 | 3 151 | 2 271 | 880 | 252 600 |
99 | 3 151 | 2 263 | 888 | 251 712 |
100 | 3 151 | 2 255 | 896 | 250 816 |
101 | 3 151 | 2 247 | 904 | 249 912 |
102 | 3 151 | 2 239 | 912 | 248 999 |
103 | 3 151 | 2 231 | 920 | 248 079 |
104 | 3 151 | 2 222 | 929 | 247 151 |
105 | 3 151 | 2 214 | 937 | 246 214 |
106 | 3 151 | 2 206 | 945 | 245 268 |
107 | 3 151 | 2 197 | 954 | 244 315 |
108 | 3 151 | 2 189 | 962 | 243 352 |
109 | 3 151 | 2 180 | 971 | 242 382 |
110 | 3 151 | 2 171 | 980 | 241 402 |
111 | 3 151 | 2 163 | 988 | 240 414 |
112 | 3 151 | 2 154 | 997 | 239 416 |
113 | 3 151 | 2 145 | 1 006 | 238 410 |
114 | 3 151 | 2 136 | 1 015 | 237 395 |
115 | 3 151 | 2 127 | 1 024 | 236 371 |
116 | 3 151 | 2 117 | 1 033 | 235 337 |
117 | 3 151 | 2 108 | 1 043 | 234 295 |
118 | 3 151 | 2 099 | 1 052 | 233 243 |
119 | 3 151 | 2 089 | 1 061 | 232 181 |
120 | 3 151 | 2 080 | 1 071 | 231 110 |
121 | 3 151 | 2 070 | 1 081 | 230 030 |
122 | 3 151 | 2 061 | 1 090 | 228 939 |
123 | 3 151 | 2 051 | 1 100 | 227 839 |
124 | 3 151 | 2 041 | 1 110 | 226 729 |
125 | 3 151 | 2 031 | 1 120 | 225 610 |
126 | 3 151 | 2 021 | 1 130 | 224 480 |
127 | 3 151 | 2 011 | 1 140 | 223 340 |
128 | 3 151 | 2 001 | 1 150 | 222 190 |
129 | 3 151 | 1 990 | 1 160 | 221 029 |
130 | 3 151 | 1 980 | 1 171 | 219 858 |
131 | 3 151 | 1 970 | 1 181 | 218 677 |
132 | 3 151 | 1 959 | 1 192 | 217 485 |
133 | 3 151 | 1 948 | 1 203 | 216 282 |
134 | 3 151 | 1 938 | 1 213 | 215 069 |
135 | 3 151 | 1 927 | 1 224 | 213 845 |
136 | 3 151 | 1 916 | 1 235 | 212 610 |
137 | 3 151 | 1 905 | 1 246 | 211 363 |
138 | 3 151 | 1 893 | 1 257 | 210 106 |
139 | 3 151 | 1 882 | 1 269 | 208 837 |
140 | 3 151 | 1 871 | 1 280 | 207 557 |
141 | 3 151 | 1 859 | 1 292 | 206 265 |
142 | 3 151 | 1 848 | 1 303 | 204 962 |
143 | 3 151 | 1 836 | 1 315 | 203 647 |
144 | 3 151 | 1 824 | 1 327 | 202 321 |
145 | 3 151 | 1 812 | 1 338 | 200 982 |
146 | 3 151 | 1 800 | 1 350 | 199 632 |
147 | 3 151 | 1 788 | 1 363 | 198 269 |
148 | 3 151 | 1 776 | 1 375 | 196 895 |
149 | 3 151 | 1 764 | 1 387 | 195 508 |
150 | 3 151 | 1 751 | 1 400 | 194 108 |
151 | 3 151 | 1 739 | 1 412 | 192 696 |
152 | 3 151 | 1 726 | 1 425 | 191 271 |
153 | 3 151 | 1 713 | 1 437 | 189 834 |
154 | 3 151 | 1 701 | 1 450 | 188 384 |
155 | 3 151 | 1 688 | 1 463 | 186 920 |
156 | 3 151 | 1 674 | 1 476 | 185 444 |
157 | 3 151 | 1 661 | 1 490 | 183 954 |
158 | 3 151 | 1 648 | 1 503 | 182 451 |
159 | 3 151 | 1 634 | 1 516 | 180 935 |
160 | 3 151 | 1 621 | 1 530 | 179 405 |
161 | 3 151 | 1 607 | 1 544 | 177 861 |
162 | 3 151 | 1 593 | 1 558 | 176 303 |
163 | 3 151 | 1 579 | 1 572 | 174 732 |
164 | 3 151 | 1 565 | 1 586 | 173 146 |
165 | 3 151 | 1 551 | 1 600 | 171 546 |
166 | 3 151 | 1 537 | 1 614 | 169 932 |
167 | 3 151 | 1 522 | 1 629 | 168 303 |
168 | 3 151 | 1 508 | 1 643 | 166 660 |
169 | 3 151 | 1 493 | 1 658 | 165 002 |
170 | 3 151 | 1 478 | 1 673 | 163 330 |
171 | 3 151 | 1 463 | 1 688 | 161 642 |
172 | 3 151 | 1 448 | 1 703 | 159 939 |
173 | 3 151 | 1 433 | 1 718 | 158 221 |
174 | 3 151 | 1 417 | 1 734 | 156 487 |
175 | 3 151 | 1 402 | 1 749 | 154 738 |
176 | 3 151 | 1 386 | 1 765 | 152 973 |
177 | 3 151 | 1 370 | 1 781 | 151 193 |
178 | 3 151 | 1 354 | 1 796 | 149 396 |
179 | 3 151 | 1 338 | 1 813 | 147 584 |
180 | 3 151 | 1 322 | 1 829 | 145 755 |
181 | 3 151 | 1 306 | 1 845 | 143 910 |
182 | 3 151 | 1 289 | 1 862 | 142 048 |
183 | 3 151 | 1 273 | 1 878 | 140 170 |
184 | 3 151 | 1 256 | 1 895 | 138 274 |
185 | 3 151 | 1 239 | 1 912 | 136 362 |
186 | 3 151 | 1 222 | 1 929 | 134 433 |
187 | 3 151 | 1 204 | 1 947 | 132 486 |
188 | 3 151 | 1 187 | 1 964 | 130 522 |
189 | 3 151 | 1 169 | 1 982 | 128 541 |
190 | 3 151 | 1 152 | 1 999 | 126 541 |
191 | 3 151 | 1 134 | 2 017 | 124 524 |
192 | 3 151 | 1 116 | 2 035 | 122 488 |
193 | 3 151 | 1 097 | 2 054 | 120 435 |
194 | 3 151 | 1 079 | 2 072 | 118 363 |
195 | 3 151 | 1 060 | 2 091 | 116 272 |
196 | 3 151 | 1 042 | 2 109 | 114 163 |
197 | 3 151 | 1 023 | 2 128 | 112 035 |
198 | 3 151 | 1 004 | 2 147 | 109 887 |
199 | 3 151 | 984 | 2 167 | 107 721 |
200 | 3 151 | 965 | 2 186 | 105 535 |
201 | 3 151 | 945 | 2 206 | 103 329 |
202 | 3 151 | 926 | 2 225 | 101 104 |
203 | 3 151 | 906 | 2 245 | 98 859 |
204 | 3 151 | 886 | 2 265 | 96 594 |
205 | 3 151 | 865 | 2 286 | 94 308 |
206 | 3 151 | 845 | 2 306 | 92 002 |
207 | 3 151 | 824 | 2 327 | 89 675 |
208 | 3 151 | 803 | 2 348 | 87 328 |
209 | 3 151 | 782 | 2 369 | 84 959 |
210 | 3 151 | 761 | 2 390 | 82 569 |
211 | 3 151 | 740 | 2 411 | 80 158 |
212 | 3 151 | 718 | 2 433 | 77 725 |
213 | 3 151 | 696 | 2 455 | 75 270 |
214 | 3 151 | 674 | 2 477 | 72 794 |
215 | 3 151 | 652 | 2 499 | 70 295 |
216 | 3 151 | 630 | 2 521 | 67 774 |
217 | 3 151 | 607 | 2 544 | 65 230 |
218 | 3 151 | 584 | 2 567 | 62 663 |
219 | 3 151 | 561 | 2 590 | 60 074 |
220 | 3 151 | 538 | 2 613 | 57 461 |
221 | 3 151 | 515 | 2 636 | 54 825 |
222 | 3 151 | 491 | 2 660 | 52 165 |
223 | 3 151 | 467 | 2 684 | 49 481 |
224 | 3 151 | 443 | 2 708 | 46 774 |
225 | 3 151 | 419 | 2 732 | 44 042 |
226 | 3 151 | 395 | 2 756 | 41 286 |
227 | 3 151 | 370 | 2 781 | 38 504 |
228 | 3 151 | 345 | 2 806 | 35 698 |
229 | 3 151 | 320 | 2 831 | 32 867 |
230 | 3 151 | 294 | 2 856 | 30 011 |
231 | 3 151 | 269 | 2 882 | 27 129 |
232 | 3 151 | 243 | 2 908 | 24 221 |
233 | 3 151 | 217 | 2 934 | 21 287 |
234 | 3 151 | 191 | 2 960 | 18 327 |
235 | 3 151 | 164 | 2 987 | 15 340 |
236 | 3 151 | 137 | 3 014 | 12 326 |
237 | 3 151 | 110 | 3 041 | 9 286 |
238 | 3 151 | 83 | 3 068 | 6 218 |
239 | 3 151 | 56 | 3 095 | 3 123 |
240 | 3 151 | 28 | 3 123 | 0 |