Wohnblock zum Kauf in Die Bult
Angeboten von Ockie Van der Westhuizen- € 50 239 Kaufpreis
- 2 Schlafz.
- 1 Badez.
- 3 813 m² Gesamtfl.
- € 13 Pro m²
Investors dream!!!!!! The apartment block is located on the Bult, only 700m from the NWU and close to all other amenities.
The apartment block is in high demand and the entire apartment block is currently full with a waiting list of students wanting to rent in this complex, making it an excellent investment.
Summary of The Hoffman
The apartment block consists of 81 units. Each apartment has its own open plan kitchen with small living area.
75 x 1-bedroom and 1 bathroom with rental income of R6 250 per month (31sqm)
3 x 2 bedroom and 1 bathroom with rental income of R9 400 (52sqm)
3 x 2 bedrooms and 2 bathrooms with rental income of R9 800 (62sqm)
Each unit is equipped with a washing machine, microwave oven, full oven, 3/4 bed, desk and an office chair.
A total of 87 tenants can be accommodated in total adding up to a GROSS TOTAL of R526 350 income per month.
There is a total of 105 parking bays of which 15 is for visitors. 57 is on the ground floor and 48 in the basement.
Each of the three levels also have its own patio with a built-in braai area.
The is a bicycle shed, 3 store rooms and a head pump. To ensure water at all times there is 2 x 10 000L Jo-Jo tanks.
There is high level security with the CCTV cameras being monitored by a full-time supervisor to ensure that all runs smoothly and all doors works with biometrics. There is also back up electricity supply with inverters and Wi-Fi. For added convenience there is a life to all three levels.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 22 145 | 19 540 | 2 604 | 2 178 641 |
2 | 22 145 | 19 517 | 2 628 | 2 176 013 |
3 | 22 145 | 19 493 | 2 651 | 2 173 362 |
4 | 22 145 | 19 470 | 2 675 | 2 170 687 |
5 | 22 145 | 19 446 | 2 699 | 2 167 988 |
6 | 22 145 | 19 422 | 2 723 | 2 165 265 |
7 | 22 145 | 19 397 | 2 747 | 2 162 518 |
8 | 22 145 | 19 373 | 2 772 | 2 159 745 |
9 | 22 145 | 19 348 | 2 797 | 2 156 949 |
10 | 22 145 | 19 323 | 2 822 | 2 154 127 |
11 | 22 145 | 19 297 | 2 847 | 2 151 279 |
12 | 22 145 | 19 272 | 2 873 | 2 148 407 |
13 | 22 145 | 19 246 | 2 898 | 2 145 508 |
14 | 22 145 | 19 220 | 2 924 | 2 142 584 |
15 | 22 145 | 19 194 | 2 951 | 2 139 633 |
16 | 22 145 | 19 168 | 2 977 | 2 136 656 |
17 | 22 145 | 19 141 | 3 004 | 2 133 652 |
18 | 22 145 | 19 114 | 3 031 | 2 130 621 |
19 | 22 145 | 19 087 | 3 058 | 2 127 564 |
20 | 22 145 | 19 059 | 3 085 | 2 124 478 |
21 | 22 145 | 19 032 | 3 113 | 2 121 366 |
22 | 22 145 | 19 004 | 3 141 | 2 118 225 |
23 | 22 145 | 18 976 | 3 169 | 2 115 056 |
24 | 22 145 | 18 947 | 3 197 | 2 111 859 |
25 | 22 145 | 18 919 | 3 226 | 2 108 633 |
26 | 22 145 | 18 890 | 3 255 | 2 105 378 |
27 | 22 145 | 18 861 | 3 284 | 2 102 094 |
28 | 22 145 | 18 831 | 3 313 | 2 098 781 |
29 | 22 145 | 18 802 | 3 343 | 2 095 438 |
30 | 22 145 | 18 772 | 3 373 | 2 092 065 |
31 | 22 145 | 18 741 | 3 403 | 2 088 661 |
32 | 22 145 | 18 711 | 3 434 | 2 085 228 |
33 | 22 145 | 18 680 | 3 464 | 2 081 763 |
34 | 22 145 | 18 649 | 3 496 | 2 078 268 |
35 | 22 145 | 18 618 | 3 527 | 2 074 741 |
36 | 22 145 | 18 586 | 3 558 | 2 071 183 |
37 | 22 145 | 18 554 | 3 590 | 2 067 592 |
38 | 22 145 | 18 522 | 3 622 | 2 063 970 |
39 | 22 145 | 18 490 | 3 655 | 2 060 315 |
40 | 22 145 | 18 457 | 3 688 | 2 056 627 |
41 | 22 145 | 18 424 | 3 721 | 2 052 907 |
42 | 22 145 | 18 391 | 3 754 | 2 049 153 |
43 | 22 145 | 18 357 | 3 788 | 2 045 365 |
44 | 22 145 | 18 323 | 3 822 | 2 041 543 |
45 | 22 145 | 18 289 | 3 856 | 2 037 688 |
46 | 22 145 | 18 254 | 3 890 | 2 033 797 |
47 | 22 145 | 18 219 | 3 925 | 2 029 872 |
48 | 22 145 | 18 184 | 3 960 | 2 025 912 |
49 | 22 145 | 18 149 | 3 996 | 2 021 916 |
50 | 22 145 | 18 113 | 4 032 | 2 017 884 |
51 | 22 145 | 18 077 | 4 068 | 2 013 816 |
52 | 22 145 | 18 040 | 4 104 | 2 009 712 |
53 | 22 145 | 18 004 | 4 141 | 2 005 571 |
54 | 22 145 | 17 967 | 4 178 | 2 001 393 |
55 | 22 145 | 17 929 | 4 215 | 1 997 178 |
56 | 22 145 | 17 891 | 4 253 | 1 992 924 |
57 | 22 145 | 17 853 | 4 291 | 1 988 633 |
58 | 22 145 | 17 815 | 4 330 | 1 984 303 |
59 | 22 145 | 17 776 | 4 369 | 1 979 935 |
60 | 22 145 | 17 737 | 4 408 | 1 975 527 |
61 | 22 145 | 17 697 | 4 447 | 1 971 080 |
62 | 22 145 | 17 658 | 4 487 | 1 966 593 |
63 | 22 145 | 17 617 | 4 527 | 1 962 066 |
64 | 22 145 | 17 577 | 4 568 | 1 957 498 |
65 | 22 145 | 17 536 | 4 609 | 1 952 889 |
66 | 22 145 | 17 495 | 4 650 | 1 948 239 |
67 | 22 145 | 17 453 | 4 692 | 1 943 547 |
68 | 22 145 | 17 411 | 4 734 | 1 938 814 |
69 | 22 145 | 17 369 | 4 776 | 1 934 038 |
70 | 22 145 | 17 326 | 4 819 | 1 929 219 |
71 | 22 145 | 17 283 | 4 862 | 1 924 357 |
72 | 22 145 | 17 239 | 4 906 | 1 919 451 |
73 | 22 145 | 17 195 | 4 950 | 1 914 502 |
74 | 22 145 | 17 151 | 4 994 | 1 909 508 |
75 | 22 145 | 17 106 | 5 039 | 1 904 469 |
76 | 22 145 | 17 061 | 5 084 | 1 899 385 |
77 | 22 145 | 17 015 | 5 129 | 1 894 256 |
78 | 22 145 | 16 969 | 5 175 | 1 889 081 |
79 | 22 145 | 16 923 | 5 222 | 1 883 859 |
80 | 22 145 | 16 876 | 5 268 | 1 878 591 |
81 | 22 145 | 16 829 | 5 316 | 1 873 275 |
82 | 22 145 | 16 781 | 5 363 | 1 867 912 |
83 | 22 145 | 16 733 | 5 411 | 1 862 501 |
84 | 22 145 | 16 685 | 5 460 | 1 857 041 |
85 | 22 145 | 16 636 | 5 509 | 1 851 532 |
86 | 22 145 | 16 587 | 5 558 | 1 845 974 |
87 | 22 145 | 16 537 | 5 608 | 1 840 367 |
88 | 22 145 | 16 487 | 5 658 | 1 834 709 |
89 | 22 145 | 16 436 | 5 709 | 1 829 000 |
90 | 22 145 | 16 385 | 5 760 | 1 823 240 |
91 | 22 145 | 16 333 | 5 811 | 1 817 429 |
92 | 22 145 | 16 281 | 5 863 | 1 811 565 |
93 | 22 145 | 16 229 | 5 916 | 1 805 649 |
94 | 22 145 | 16 176 | 5 969 | 1 799 680 |
95 | 22 145 | 16 122 | 6 022 | 1 793 658 |
96 | 22 145 | 16 068 | 6 076 | 1 787 581 |
97 | 22 145 | 16 014 | 6 131 | 1 781 450 |
98 | 22 145 | 15 959 | 6 186 | 1 775 264 |
99 | 22 145 | 15 903 | 6 241 | 1 769 023 |
100 | 22 145 | 15 847 | 6 297 | 1 762 726 |
101 | 22 145 | 15 791 | 6 354 | 1 756 372 |
102 | 22 145 | 15 734 | 6 410 | 1 749 962 |
103 | 22 145 | 15 677 | 6 468 | 1 743 494 |
104 | 22 145 | 15 619 | 6 526 | 1 736 968 |
105 | 22 145 | 15 560 | 6 584 | 1 730 384 |
106 | 22 145 | 15 501 | 6 643 | 1 723 741 |
107 | 22 145 | 15 442 | 6 703 | 1 717 038 |
108 | 22 145 | 15 382 | 6 763 | 1 710 275 |
109 | 22 145 | 15 321 | 6 823 | 1 703 452 |
110 | 22 145 | 15 260 | 6 885 | 1 696 567 |
111 | 22 145 | 15 198 | 6 946 | 1 689 621 |
112 | 22 145 | 15 136 | 7 008 | 1 682 612 |
113 | 22 145 | 15 073 | 7 071 | 1 675 541 |
114 | 22 145 | 15 010 | 7 135 | 1 668 407 |
115 | 22 145 | 14 946 | 7 198 | 1 661 208 |
116 | 22 145 | 14 882 | 7 263 | 1 653 945 |
117 | 22 145 | 14 817 | 7 328 | 1 646 617 |
118 | 22 145 | 14 751 | 7 394 | 1 639 224 |
119 | 22 145 | 14 685 | 7 460 | 1 631 764 |
120 | 22 145 | 14 618 | 7 527 | 1 624 237 |
121 | 22 145 | 14 550 | 7 594 | 1 616 643 |
122 | 22 145 | 14 482 | 7 662 | 1 608 980 |
123 | 22 145 | 14 414 | 7 731 | 1 601 250 |
124 | 22 145 | 14 345 | 7 800 | 1 593 450 |
125 | 22 145 | 14 275 | 7 870 | 1 585 580 |
126 | 22 145 | 14 204 | 7 940 | 1 577 639 |
127 | 22 145 | 14 133 | 8 012 | 1 569 627 |
128 | 22 145 | 14 061 | 8 083 | 1 561 544 |
129 | 22 145 | 13 989 | 8 156 | 1 553 388 |
130 | 22 145 | 13 916 | 8 229 | 1 545 159 |
131 | 22 145 | 13 842 | 8 303 | 1 536 857 |
132 | 22 145 | 13 768 | 8 377 | 1 528 480 |
133 | 22 145 | 13 693 | 8 452 | 1 520 028 |
134 | 22 145 | 13 617 | 8 528 | 1 511 500 |
135 | 22 145 | 13 541 | 8 604 | 1 502 896 |
136 | 22 145 | 13 463 | 8 681 | 1 494 215 |
137 | 22 145 | 13 386 | 8 759 | 1 485 456 |
138 | 22 145 | 13 307 | 8 837 | 1 476 618 |
139 | 22 145 | 13 228 | 8 917 | 1 467 702 |
140 | 22 145 | 13 148 | 8 996 | 1 458 705 |
141 | 22 145 | 13 068 | 9 077 | 1 449 628 |
142 | 22 145 | 12 986 | 9 158 | 1 440 470 |
143 | 22 145 | 12 904 | 9 240 | 1 431 230 |
144 | 22 145 | 12 821 | 9 323 | 1 421 906 |
145 | 22 145 | 12 738 | 9 407 | 1 412 500 |
146 | 22 145 | 12 654 | 9 491 | 1 403 009 |
147 | 22 145 | 12 569 | 9 576 | 1 393 433 |
148 | 22 145 | 12 483 | 9 662 | 1 383 771 |
149 | 22 145 | 12 396 | 9 748 | 1 374 022 |
150 | 22 145 | 12 309 | 9 836 | 1 364 187 |
151 | 22 145 | 12 221 | 9 924 | 1 354 263 |
152 | 22 145 | 12 132 | 10 013 | 1 344 250 |
153 | 22 145 | 12 042 | 10 102 | 1 334 148 |
154 | 22 145 | 11 952 | 10 193 | 1 323 955 |
155 | 22 145 | 11 860 | 10 284 | 1 313 671 |
156 | 22 145 | 11 768 | 10 376 | 1 303 295 |
157 | 22 145 | 11 675 | 10 469 | 1 292 825 |
158 | 22 145 | 11 582 | 10 563 | 1 282 262 |
159 | 22 145 | 11 487 | 10 658 | 1 271 604 |
160 | 22 145 | 11 391 | 10 753 | 1 260 851 |
161 | 22 145 | 11 295 | 10 850 | 1 250 002 |
162 | 22 145 | 11 198 | 10 947 | 1 239 055 |
163 | 22 145 | 11 100 | 11 045 | 1 228 010 |
164 | 22 145 | 11 001 | 11 144 | 1 216 867 |
165 | 22 145 | 10 901 | 11 244 | 1 205 623 |
166 | 22 145 | 10 800 | 11 344 | 1 194 279 |
167 | 22 145 | 10 699 | 11 446 | 1 182 833 |
168 | 22 145 | 10 596 | 11 548 | 1 171 285 |
169 | 22 145 | 10 493 | 11 652 | 1 159 633 |
170 | 22 145 | 10 388 | 11 756 | 1 147 876 |
171 | 22 145 | 10 283 | 11 862 | 1 136 015 |
172 | 22 145 | 10 177 | 11 968 | 1 124 047 |
173 | 22 145 | 10 070 | 12 075 | 1 111 972 |
174 | 22 145 | 9 961 | 12 183 | 1 099 789 |
175 | 22 145 | 9 852 | 12 292 | 1 087 496 |
176 | 22 145 | 9 742 | 12 402 | 1 075 094 |
177 | 22 145 | 9 631 | 12 514 | 1 062 580 |
178 | 22 145 | 9 519 | 12 626 | 1 049 955 |
179 | 22 145 | 9 406 | 12 739 | 1 037 216 |
180 | 22 145 | 9 292 | 12 853 | 1 024 363 |
181 | 22 145 | 9 177 | 12 968 | 1 011 395 |
182 | 22 145 | 9 060 | 13 084 | 998 311 |
183 | 22 145 | 8 943 | 13 201 | 985 109 |
184 | 22 145 | 8 825 | 13 320 | 971 790 |
185 | 22 145 | 8 706 | 13 439 | 958 351 |
186 | 22 145 | 8 585 | 13 559 | 944 791 |
187 | 22 145 | 8 464 | 13 681 | 931 110 |
188 | 22 145 | 8 341 | 13 803 | 917 307 |
189 | 22 145 | 8 218 | 13 927 | 903 380 |
190 | 22 145 | 8 093 | 14 052 | 889 328 |
191 | 22 145 | 7 967 | 14 178 | 875 150 |
192 | 22 145 | 7 840 | 14 305 | 860 845 |
193 | 22 145 | 7 712 | 14 433 | 846 413 |
194 | 22 145 | 7 582 | 14 562 | 831 850 |
195 | 22 145 | 7 452 | 14 693 | 817 158 |
196 | 22 145 | 7 320 | 14 824 | 802 333 |
197 | 22 145 | 7 188 | 14 957 | 787 376 |
198 | 22 145 | 7 054 | 15 091 | 772 285 |
199 | 22 145 | 6 918 | 15 226 | 757 059 |
200 | 22 145 | 6 782 | 15 363 | 741 696 |
201 | 22 145 | 6 644 | 15 500 | 726 196 |
202 | 22 145 | 6 506 | 15 639 | 710 557 |
203 | 22 145 | 6 365 | 15 779 | 694 778 |
204 | 22 145 | 6 224 | 15 921 | 678 857 |
205 | 22 145 | 6 081 | 16 063 | 662 794 |
206 | 22 145 | 5 938 | 16 207 | 646 587 |
207 | 22 145 | 5 792 | 16 352 | 630 235 |
208 | 22 145 | 5 646 | 16 499 | 613 736 |
209 | 22 145 | 5 498 | 16 647 | 597 089 |
210 | 22 145 | 5 349 | 16 796 | 580 294 |
211 | 22 145 | 5 198 | 16 946 | 563 347 |
212 | 22 145 | 5 047 | 17 098 | 546 249 |
213 | 22 145 | 4 893 | 17 251 | 528 998 |
214 | 22 145 | 4 739 | 17 406 | 511 593 |
215 | 22 145 | 4 583 | 17 562 | 494 031 |
216 | 22 145 | 4 426 | 17 719 | 476 312 |
217 | 22 145 | 4 267 | 17 878 | 458 434 |
218 | 22 145 | 4 107 | 18 038 | 440 397 |
219 | 22 145 | 3 945 | 18 199 | 422 197 |
220 | 22 145 | 3 782 | 18 362 | 403 835 |
221 | 22 145 | 3 618 | 18 527 | 385 308 |
222 | 22 145 | 3 452 | 18 693 | 366 615 |
223 | 22 145 | 3 284 | 18 860 | 347 754 |
224 | 22 145 | 3 115 | 19 029 | 328 725 |
225 | 22 145 | 2 945 | 19 200 | 309 525 |
226 | 22 145 | 2 773 | 19 372 | 290 154 |
227 | 22 145 | 2 599 | 19 545 | 270 608 |
228 | 22 145 | 2 424 | 19 720 | 250 888 |
229 | 22 145 | 2 248 | 19 897 | 230 991 |
230 | 22 145 | 2 069 | 20 075 | 210 915 |
231 | 22 145 | 1 889 | 20 255 | 190 660 |
232 | 22 145 | 1 708 | 20 437 | 170 224 |
233 | 22 145 | 1 525 | 20 620 | 149 604 |
234 | 22 145 | 1 340 | 20 804 | 128 799 |
235 | 22 145 | 1 154 | 20 991 | 107 809 |
236 | 22 145 | 966 | 21 179 | 86 630 |
237 | 22 145 | 776 | 21 369 | 65 261 |
238 | 22 145 | 585 | 21 560 | 43 701 |
239 | 22 145 | 391 | 21 753 | 21 948 |
240 | 22 145 | 197 | 21 948 | 0 |