Büro zum Kauf in La Lucia
Angeboten von Sanchia Malan- € 823 115 Kaufpreis
- 632 m² Gesamtfl.
- € 1 302 Pro m²
Upside Properties is pleased to offer this office building in a well-maintained and secure office park in Umhlanga.
Property Specifications:
Floor area - 2 000m2
Asking price - R40 000 000
Rate/m2 - R20 000
Estimated Annual Income - R5 591 070
Estimate Return On Investment - 11.43% p.a.
Basement Parking Bays - 28
Open/Shaded Parking Bays - 14
Expenses:
Monthly rates - R66 451,37 p/m
Monthly levies - R18 400 p/m
Tenants:
Vitalab KwaZulu Natal Operations (990m2)
Monthly Rent - R311 256 (Esc 7%)
Lease Term - 01/11/2019 -- 31/10/2027
Lonfin Wealth Managers (562.40m2)
Monthly Rent - R84 360 (Esc 7%)
Lease Term - 01/05/2023 -- 30/04/2028
Vacant Space (426.10m2)
Monthly Rent - R70 306.5 (Esc 7%)
Upside Properties specializes in commercial and industrial property in Greyville, Morningside, Musgrave, Windemere, Umgeni, Springfield, Briardene, Riverhorse Valley, Red Hill, Glen Anil, Durban North, Umhlanga, Mount Edgecombe, Phoenix, Cornubia, Dube Trade Port, and Ballito. We also specialize in the Greater Durban area; however, we have concluded deals in other areas around the country, including Johannesburg and Cape Town.
For more information or to organize a viewing, contact Upside Properties today!
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 18 308 | 16 155 | 2 153 | 1 801 165 |
2 | 18 308 | 16 135 | 2 172 | 1 798 993 |
3 | 18 308 | 16 116 | 2 192 | 1 796 801 |
4 | 18 308 | 16 096 | 2 211 | 1 794 589 |
5 | 18 308 | 16 077 | 2 231 | 1 792 358 |
6 | 18 308 | 16 057 | 2 251 | 1 790 107 |
7 | 18 308 | 16 036 | 2 271 | 1 787 835 |
8 | 18 308 | 16 016 | 2 292 | 1 785 543 |
9 | 18 308 | 15 995 | 2 312 | 1 783 231 |
10 | 18 308 | 15 975 | 2 333 | 1 780 898 |
11 | 18 308 | 15 954 | 2 354 | 1 778 544 |
12 | 18 308 | 15 933 | 2 375 | 1 776 169 |
13 | 18 308 | 15 912 | 2 396 | 1 773 773 |
14 | 18 308 | 15 890 | 2 418 | 1 771 355 |
15 | 18 308 | 15 868 | 2 439 | 1 768 916 |
16 | 18 308 | 15 847 | 2 461 | 1 766 454 |
17 | 18 308 | 15 824 | 2 483 | 1 763 971 |
18 | 18 308 | 15 802 | 2 506 | 1 761 466 |
19 | 18 308 | 15 780 | 2 528 | 1 758 938 |
20 | 18 308 | 15 757 | 2 551 | 1 756 387 |
21 | 18 308 | 15 734 | 2 574 | 1 753 813 |
22 | 18 308 | 15 711 | 2 597 | 1 751 217 |
23 | 18 308 | 15 688 | 2 620 | 1 748 597 |
24 | 18 308 | 15 665 | 2 643 | 1 745 954 |
25 | 18 308 | 15 641 | 2 667 | 1 743 287 |
26 | 18 308 | 15 617 | 2 691 | 1 740 596 |
27 | 18 308 | 15 593 | 2 715 | 1 737 881 |
28 | 18 308 | 15 569 | 2 739 | 1 735 142 |
29 | 18 308 | 15 544 | 2 764 | 1 732 378 |
30 | 18 308 | 15 519 | 2 789 | 1 729 589 |
31 | 18 308 | 15 494 | 2 814 | 1 726 776 |
32 | 18 308 | 15 469 | 2 839 | 1 723 937 |
33 | 18 308 | 15 444 | 2 864 | 1 721 073 |
34 | 18 308 | 15 418 | 2 890 | 1 718 183 |
35 | 18 308 | 15 392 | 2 916 | 1 715 267 |
36 | 18 308 | 15 366 | 2 942 | 1 712 325 |
37 | 18 308 | 15 340 | 2 968 | 1 709 357 |
38 | 18 308 | 15 313 | 2 995 | 1 706 362 |
39 | 18 308 | 15 286 | 3 022 | 1 703 341 |
40 | 18 308 | 15 259 | 3 049 | 1 700 292 |
41 | 18 308 | 15 232 | 3 076 | 1 697 216 |
42 | 18 308 | 15 204 | 3 104 | 1 694 112 |
43 | 18 308 | 15 176 | 3 131 | 1 690 981 |
44 | 18 308 | 15 148 | 3 159 | 1 687 821 |
45 | 18 308 | 15 120 | 3 188 | 1 684 634 |
46 | 18 308 | 15 092 | 3 216 | 1 681 417 |
47 | 18 308 | 15 063 | 3 245 | 1 678 172 |
48 | 18 308 | 15 034 | 3 274 | 1 674 898 |
49 | 18 308 | 15 004 | 3 304 | 1 671 595 |
50 | 18 308 | 14 975 | 3 333 | 1 668 261 |
51 | 18 308 | 14 945 | 3 363 | 1 664 898 |
52 | 18 308 | 14 915 | 3 393 | 1 661 505 |
53 | 18 308 | 14 884 | 3 423 | 1 658 082 |
54 | 18 308 | 14 854 | 3 454 | 1 654 628 |
55 | 18 308 | 14 823 | 3 485 | 1 651 143 |
56 | 18 308 | 14 791 | 3 516 | 1 647 626 |
57 | 18 308 | 14 760 | 3 548 | 1 644 078 |
58 | 18 308 | 14 728 | 3 580 | 1 640 499 |
59 | 18 308 | 14 696 | 3 612 | 1 636 887 |
60 | 18 308 | 14 664 | 3 644 | 1 633 243 |
61 | 18 308 | 14 631 | 3 677 | 1 629 567 |
62 | 18 308 | 14 598 | 3 710 | 1 625 857 |
63 | 18 308 | 14 565 | 3 743 | 1 622 114 |
64 | 18 308 | 14 531 | 3 776 | 1 618 338 |
65 | 18 308 | 14 498 | 3 810 | 1 614 527 |
66 | 18 308 | 14 463 | 3 844 | 1 610 683 |
67 | 18 308 | 14 429 | 3 879 | 1 606 804 |
68 | 18 308 | 14 394 | 3 914 | 1 602 891 |
69 | 18 308 | 14 359 | 3 949 | 1 598 942 |
70 | 18 308 | 14 324 | 3 984 | 1 594 958 |
71 | 18 308 | 14 288 | 4 020 | 1 590 939 |
72 | 18 308 | 14 252 | 4 056 | 1 586 883 |
73 | 18 308 | 14 216 | 4 092 | 1 582 791 |
74 | 18 308 | 14 179 | 4 129 | 1 578 662 |
75 | 18 308 | 14 142 | 4 166 | 1 574 497 |
76 | 18 308 | 14 105 | 4 203 | 1 570 294 |
77 | 18 308 | 14 067 | 4 241 | 1 566 053 |
78 | 18 308 | 14 029 | 4 279 | 1 561 775 |
79 | 18 308 | 13 991 | 4 317 | 1 557 458 |
80 | 18 308 | 13 952 | 4 356 | 1 553 102 |
81 | 18 308 | 13 913 | 4 395 | 1 548 708 |
82 | 18 308 | 13 874 | 4 434 | 1 544 274 |
83 | 18 308 | 13 834 | 4 474 | 1 539 800 |
84 | 18 308 | 13 794 | 4 514 | 1 535 286 |
85 | 18 308 | 13 754 | 4 554 | 1 530 732 |
86 | 18 308 | 13 713 | 4 595 | 1 526 137 |
87 | 18 308 | 13 672 | 4 636 | 1 521 501 |
88 | 18 308 | 13 630 | 4 678 | 1 516 823 |
89 | 18 308 | 13 588 | 4 720 | 1 512 104 |
90 | 18 308 | 13 546 | 4 762 | 1 507 342 |
91 | 18 308 | 13 503 | 4 805 | 1 502 537 |
92 | 18 308 | 13 460 | 4 848 | 1 497 690 |
93 | 18 308 | 13 417 | 4 891 | 1 492 799 |
94 | 18 308 | 13 373 | 4 935 | 1 487 864 |
95 | 18 308 | 13 329 | 4 979 | 1 482 885 |
96 | 18 308 | 13 284 | 5 024 | 1 477 861 |
97 | 18 308 | 13 239 | 5 069 | 1 472 792 |
98 | 18 308 | 13 194 | 5 114 | 1 467 678 |
99 | 18 308 | 13 148 | 5 160 | 1 462 519 |
100 | 18 308 | 13 102 | 5 206 | 1 457 312 |
101 | 18 308 | 13 055 | 5 253 | 1 452 060 |
102 | 18 308 | 13 008 | 5 300 | 1 446 760 |
103 | 18 308 | 12 961 | 5 347 | 1 441 413 |
104 | 18 308 | 12 913 | 5 395 | 1 436 018 |
105 | 18 308 | 12 864 | 5 443 | 1 430 574 |
106 | 18 308 | 12 816 | 5 492 | 1 425 082 |
107 | 18 308 | 12 766 | 5 541 | 1 419 540 |
108 | 18 308 | 12 717 | 5 591 | 1 413 949 |
109 | 18 308 | 12 667 | 5 641 | 1 408 308 |
110 | 18 308 | 12 616 | 5 692 | 1 402 616 |
111 | 18 308 | 12 565 | 5 743 | 1 396 874 |
112 | 18 308 | 12 514 | 5 794 | 1 391 080 |
113 | 18 308 | 12 462 | 5 846 | 1 385 234 |
114 | 18 308 | 12 409 | 5 898 | 1 379 335 |
115 | 18 308 | 12 357 | 5 951 | 1 373 384 |
116 | 18 308 | 12 303 | 6 005 | 1 367 379 |
117 | 18 308 | 12 249 | 6 058 | 1 361 321 |
118 | 18 308 | 12 195 | 6 113 | 1 355 208 |
119 | 18 308 | 12 140 | 6 167 | 1 349 041 |
120 | 18 308 | 12 085 | 6 223 | 1 342 818 |
121 | 18 308 | 12 029 | 6 278 | 1 336 540 |
122 | 18 308 | 11 973 | 6 335 | 1 330 205 |
123 | 18 308 | 11 916 | 6 391 | 1 323 814 |
124 | 18 308 | 11 859 | 6 449 | 1 317 365 |
125 | 18 308 | 11 801 | 6 506 | 1 310 859 |
126 | 18 308 | 11 743 | 6 565 | 1 304 294 |
127 | 18 308 | 11 684 | 6 624 | 1 297 671 |
128 | 18 308 | 11 625 | 6 683 | 1 290 988 |
129 | 18 308 | 11 565 | 6 743 | 1 284 245 |
130 | 18 308 | 11 505 | 6 803 | 1 277 442 |
131 | 18 308 | 11 444 | 6 864 | 1 270 578 |
132 | 18 308 | 11 382 | 6 926 | 1 263 652 |
133 | 18 308 | 11 320 | 6 988 | 1 256 665 |
134 | 18 308 | 11 258 | 7 050 | 1 249 615 |
135 | 18 308 | 11 194 | 7 113 | 1 242 501 |
136 | 18 308 | 11 131 | 7 177 | 1 235 324 |
137 | 18 308 | 11 066 | 7 241 | 1 228 083 |
138 | 18 308 | 11 002 | 7 306 | 1 220 777 |
139 | 18 308 | 10 936 | 7 372 | 1 213 405 |
140 | 18 308 | 10 870 | 7 438 | 1 205 967 |
141 | 18 308 | 10 803 | 7 504 | 1 198 463 |
142 | 18 308 | 10 736 | 7 572 | 1 190 891 |
143 | 18 308 | 10 668 | 7 639 | 1 183 252 |
144 | 18 308 | 10 600 | 7 708 | 1 175 544 |
145 | 18 308 | 10 531 | 7 777 | 1 167 767 |
146 | 18 308 | 10 461 | 7 847 | 1 159 920 |
147 | 18 308 | 10 391 | 7 917 | 1 152 004 |
148 | 18 308 | 10 320 | 7 988 | 1 144 016 |
149 | 18 308 | 10 248 | 8 059 | 1 135 957 |
150 | 18 308 | 10 176 | 8 132 | 1 127 825 |
151 | 18 308 | 10 103 | 8 204 | 1 119 621 |
152 | 18 308 | 10 030 | 8 278 | 1 111 343 |
153 | 18 308 | 9 956 | 8 352 | 1 102 991 |
154 | 18 308 | 9 881 | 8 427 | 1 094 564 |
155 | 18 308 | 9 805 | 8 502 | 1 086 062 |
156 | 18 308 | 9 729 | 8 579 | 1 077 483 |
157 | 18 308 | 9 652 | 8 655 | 1 068 828 |
158 | 18 308 | 9 575 | 8 733 | 1 060 095 |
159 | 18 308 | 9 497 | 8 811 | 1 051 284 |
160 | 18 308 | 9 418 | 8 890 | 1 042 394 |
161 | 18 308 | 9 338 | 8 970 | 1 033 424 |
162 | 18 308 | 9 258 | 9 050 | 1 024 374 |
163 | 18 308 | 9 177 | 9 131 | 1 015 243 |
164 | 18 308 | 9 095 | 9 213 | 1 006 030 |
165 | 18 308 | 9 012 | 9 295 | 996 734 |
166 | 18 308 | 8 929 | 9 379 | 987 356 |
167 | 18 308 | 8 845 | 9 463 | 977 893 |
168 | 18 308 | 8 760 | 9 548 | 968 345 |
169 | 18 308 | 8 675 | 9 633 | 958 712 |
170 | 18 308 | 8 588 | 9 719 | 948 993 |
171 | 18 308 | 8 501 | 9 806 | 939 187 |
172 | 18 308 | 8 414 | 9 894 | 929 292 |
173 | 18 308 | 8 325 | 9 983 | 919 309 |
174 | 18 308 | 8 235 | 10 072 | 909 237 |
175 | 18 308 | 8 145 | 10 163 | 899 075 |
176 | 18 308 | 8 054 | 10 254 | 888 821 |
177 | 18 308 | 7 962 | 10 345 | 878 475 |
178 | 18 308 | 7 870 | 10 438 | 868 037 |
179 | 18 308 | 7 776 | 10 532 | 857 506 |
180 | 18 308 | 7 682 | 10 626 | 846 880 |
181 | 18 308 | 7 587 | 10 721 | 836 159 |
182 | 18 308 | 7 491 | 10 817 | 825 341 |
183 | 18 308 | 7 394 | 10 914 | 814 427 |
184 | 18 308 | 7 296 | 11 012 | 803 415 |
185 | 18 308 | 7 197 | 11 111 | 792 305 |
186 | 18 308 | 7 098 | 11 210 | 781 095 |
187 | 18 308 | 6 997 | 11 310 | 769 784 |
188 | 18 308 | 6 896 | 11 412 | 758 372 |
189 | 18 308 | 6 794 | 11 514 | 746 858 |
190 | 18 308 | 6 691 | 11 617 | 735 241 |
191 | 18 308 | 6 587 | 11 721 | 723 520 |
192 | 18 308 | 6 482 | 11 826 | 711 694 |
193 | 18 308 | 6 376 | 11 932 | 699 761 |
194 | 18 308 | 6 269 | 12 039 | 687 722 |
195 | 18 308 | 6 161 | 12 147 | 675 575 |
196 | 18 308 | 6 052 | 12 256 | 663 319 |
197 | 18 308 | 5 942 | 12 366 | 650 954 |
198 | 18 308 | 5 831 | 12 476 | 638 478 |
199 | 18 308 | 5 720 | 12 588 | 625 889 |
200 | 18 308 | 5 607 | 12 701 | 613 189 |
201 | 18 308 | 5 493 | 12 815 | 600 374 |
202 | 18 308 | 5 378 | 12 929 | 587 444 |
203 | 18 308 | 5 263 | 13 045 | 574 399 |
204 | 18 308 | 5 146 | 13 162 | 561 237 |
205 | 18 308 | 5 028 | 13 280 | 547 957 |
206 | 18 308 | 4 909 | 13 399 | 534 558 |
207 | 18 308 | 4 789 | 13 519 | 521 039 |
208 | 18 308 | 4 668 | 13 640 | 507 399 |
209 | 18 308 | 4 545 | 13 762 | 493 636 |
210 | 18 308 | 4 422 | 13 886 | 479 751 |
211 | 18 308 | 4 298 | 14 010 | 465 741 |
212 | 18 308 | 4 172 | 14 136 | 451 605 |
213 | 18 308 | 4 046 | 14 262 | 437 343 |
214 | 18 308 | 3 918 | 14 390 | 422 953 |
215 | 18 308 | 3 789 | 14 519 | 408 434 |
216 | 18 308 | 3 659 | 14 649 | 393 785 |
217 | 18 308 | 3 528 | 14 780 | 379 005 |
218 | 18 308 | 3 395 | 14 913 | 364 093 |
219 | 18 308 | 3 262 | 15 046 | 349 046 |
220 | 18 308 | 3 127 | 15 181 | 333 865 |
221 | 18 308 | 2 991 | 15 317 | 318 549 |
222 | 18 308 | 2 854 | 15 454 | 303 094 |
223 | 18 308 | 2 715 | 15 593 | 287 502 |
224 | 18 308 | 2 576 | 15 732 | 271 770 |
225 | 18 308 | 2 435 | 15 873 | 255 896 |
226 | 18 308 | 2 292 | 16 015 | 239 881 |
227 | 18 308 | 2 149 | 16 159 | 223 722 |
228 | 18 308 | 2 004 | 16 304 | 207 418 |
229 | 18 308 | 1 858 | 16 450 | 190 969 |
230 | 18 308 | 1 711 | 16 597 | 174 372 |
231 | 18 308 | 1 562 | 16 746 | 157 626 |
232 | 18 308 | 1 412 | 16 896 | 140 730 |
233 | 18 308 | 1 261 | 17 047 | 123 683 |
234 | 18 308 | 1 108 | 17 200 | 106 483 |
235 | 18 308 | 954 | 17 354 | 89 129 |
236 | 18 308 | 798 | 17 509 | 71 620 |
237 | 18 308 | 642 | 17 666 | 53 954 |
238 | 18 308 | 483 | 17 824 | 36 129 |
239 | 18 308 | 324 | 17 984 | 18 145 |
240 | 18 308 | 163 | 18 145 | 0 |