Büro zum Kauf in Potchefstroom Potchefstroom

Büro zum Kauf in Potchefstroom

Objekt Informationen & Merkmale

  • Büro Objektart
  • Kaufen Angebotsart
  • € 1 015 460 Kaufpreis
  • 2522 m² Floor Area
  • 5 400 m² Gesamtfl.
  • € 188 Preis/m²
  • Ja Gewerbegebiet

Objektbeschreibung

PROPERTY DESCRIPTION
Purposefully developed double story office building, with a gross lettable area of 2522m2. The ground floor of the building, measuring 1501m2 is currently a white box and vacant. The first floor of the building, measuring 1020m2 offers standard type interior finishes and fittings. The property has an almost square shape and borders onto a vacant section of land, used as a parking lot and three roads, due to the property being a corner stand erf. The overall fittings and finishes, includes brick wall construction, tiles and carpets, face, plastered and painted brick, concrete and suspended ceilings, pitched clay tile roofs and aluminium windows. The site is level and offers one vehicle access point from Murray Street on the western side.

PROPERTY LOCATION
The property is located along Walter Sisulu Avenue, on the East and Retief Street on the South. It is located within the Potchefstroom CBD area. The surrounding properties comprise shops, offices, residential properties and a hotel. The property is well situated with easy access to tarred main and secondary road links, close to the N12 National Freeway from Klerksdorp and Johannesburg. The property is situated in close proximity to all the necessary amenities. All services like schools, churches, hospitals and other emergency services are available close-by in the Potchefstroom area.

POTENTIAL INVESTMENT OPPORTUNITY
A tenant has been in occupation on the first floor since 1 May 2019. Their initial lease was for a 5 year period, ending 30 April 2024. They have extended their lease for a further 3 year period, commencing 1 May 2024 and ending on the 30 April 2027. They are leasing a total of 993.40m2 of the first floor, leaving 26.6m2 vacant. The starting gross monthly rental for is R95 606.95, plus vat. The rental escalates at 7% per annum. The ground floor measuring 1501m2 was occupied by standard bank, but is currently vacant and a white box. This space could potentially attract a monthly income of approximately R144 459.46, plus vat. The property would suit an owner occupier, who could occupy the ground floor and also enjoy the rental income from the first floor rental.

POTENTIAL INVESTMENT ANALYSIS
Gross Annual Income: R2 880 796
Annual Expenditure: R854 315
Net Annual Income: R2 028 481
Initial Yield: 10.14%
Asking Price: R20 000 000, plus vat

PROPERTY DESCRIPTION
Purposefully developed double story office building, with a gross lettable area of 2522m2. The ground floor of the building, measuring 1501m2 is currently a white box and vacant. The first floor of the building, measuring 1020m2 offers standard type interior finishes and fittings. The property has an almost square shape and borders onto a vacant section of land, used as a parking lot and three roads, due to the property being a corner stand erf. The overall fittings and finishes, includes brick wall construction, tiles and carpets, face, plastered and painted brick, concrete and suspended ceilings, pitched clay tile roofs and aluminium windows. The site is level and offers one vehicle access point from Murray Street on the western side.

PROPERTY LOCATION
The property is located along Walter Sisulu Avenue, on the East and Retief Street on the South. It is located within the Potchefstroom CBD area. The surrounding properties comprise shops, offices, residential properties and a hotel. The property is well situated with easy access to tarred main and secondary road links, close to the N12 National Freeway from Klerksdorp and Johannesburg. The property is situated in close proximity to all the necessary amenities. All services like schools, churches, hospitals and other emergency services are available close-by in the Potchefstroom area.

POTENTIAL INVESTMENT OPPORTUNITY
A tenant has been in occupation on the first floor since 1 May 2019. Their initial lease was for a 5 year period, ending 30 April 2024. They have extended their lease for a further 3 year period, commencing 1 May 2024 and ending on the 30 April 2027. They are leasing a total of 993.40m2 of the first floor, leaving 26.6m2 vacant. The starting gross monthly rental for is R95 606.95, plus vat. The rental escalates at 7% per annum. The ground floor measuring 1501m2 was occupied by standard bank, but is currently vacant and a white box. This space could potentially attract a monthly income of approximately R144 459.46, plus vat. The property would suit an owner occupier, who could occupy the ground floor and also enjoy the rental income from the first floor rental.

POTENTIAL INVESTMENT ANALYSIS
Gross Annual Income: R2 880 796
Annual Expenditure: R854 315
Net Annual Income: R2 028 481
Initial Yield: 10.14%
Asking Price: R20 000 000, plus vat


Monatliche Zahlung / Amortisation

%
Zahlung
€ 9 278 / Monat
Gesamtzahlung
€ 2 226 797
# Gesamt Zinsanteil Kapitalanteil Balance
1 9 278 8 187 1 091 912 823
2 9 278 8 177 1 101 911 722
3 9 278 8 168 1 111 910 611
4 9 278 8 158 1 121 909 490
5 9 278 8 148 1 131 908 360
6 9 278 8 137 1 141 907 219
7 9 278 8 127 1 151 906 067
8 9 278 8 117 1 161 904 906
9 9 278 8 106 1 172 903 734
10 9 278 8 096 1 182 902 552
11 9 278 8 085 1 193 901 359
12 9 278 8 075 1 204 900 155
13 9 278 8 064 1 214 898 941
14 9 278 8 053 1 225 897 715
15 9 278 8 042 1 236 896 479
16 9 278 8 031 1 247 895 232
17 9 278 8 020 1 259 893 973
18 9 278 8 009 1 270 892 703
19 9 278 7 997 1 281 891 422
20 9 278 7 986 1 293 890 130
21 9 278 7 974 1 304 888 825
22 9 278 7 962 1 316 887 509
23 9 278 7 951 1 328 886 182
24 9 278 7 939 1 340 884 842
25 9 278 7 927 1 352 883 490
26 9 278 7 915 1 364 882 127
27 9 278 7 902 1 376 880 751
28 9 278 7 890 1 388 879 363
29 9 278 7 878 1 401 877 962
30 9 278 7 865 1 413 876 549
31 9 278 7 852 1 426 875 123
32 9 278 7 840 1 439 873 684
33 9 278 7 827 1 452 872 232
34 9 278 7 814 1 465 870 768
35 9 278 7 801 1 478 869 290
36 9 278 7 787 1 491 867 799
37 9 278 7 774 1 504 866 295
38 9 278 7 761 1 518 864 777
39 9 278 7 747 1 531 863 246
40 9 278 7 733 1 545 861 701
41 9 278 7 719 1 559 860 142
42 9 278 7 705 1 573 858 569
43 9 278 7 691 1 587 856 982
44 9 278 7 677 1 601 855 381
45 9 278 7 663 1 616 853 765
46 9 278 7 648 1 630 852 135
47 9 278 7 634 1 645 850 491
48 9 278 7 619 1 659 848 831
49 9 278 7 604 1 674 847 157
50 9 278 7 589 1 689 845 468
51 9 278 7 574 1 704 843 764
52 9 278 7 559 1 720 842 044
53 9 278 7 543 1 735 840 309
54 9 278 7 528 1 751 838 558
55 9 278 7 512 1 766 836 792
56 9 278 7 496 1 782 835 010
57 9 278 7 480 1 798 833 212
58 9 278 7 464 1 814 831 398
59 9 278 7 448 1 830 829 568
60 9 278 7 432 1 847 827 721
61 9 278 7 415 1 863 825 857
62 9 278 7 398 1 880 823 977
63 9 278 7 381 1 897 822 081
64 9 278 7 364 1 914 820 167
65 9 278 7 347 1 931 818 236
66 9 278 7 330 1 948 816 287
67 9 278 7 313 1 966 814 322
68 9 278 7 295 1 983 812 338
69 9 278 7 277 2 001 810 337
70 9 278 7 259 2 019 808 318
71 9 278 7 241 2 037 806 281
72 9 278 7 223 2 055 804 226
73 9 278 7 205 2 074 802 152
74 9 278 7 186 2 092 800 060
75 9 278 7 167 2 111 797 948
76 9 278 7 148 2 130 795 818
77 9 278 7 129 2 149 793 669
78 9 278 7 110 2 168 791 501
79 9 278 7 091 2 188 789 313
80 9 278 7 071 2 207 787 106
81 9 278 7 051 2 227 784 879
82 9 278 7 031 2 247 782 631
83 9 278 7 011 2 267 780 364
84 9 278 6 991 2 288 778 077
85 9 278 6 970 2 308 775 769
86 9 278 6 950 2 329 773 440
87 9 278 6 929 2 350 771 090
88 9 278 6 908 2 371 768 720
89 9 278 6 886 2 392 766 328
90 9 278 6 865 2 413 763 914
91 9 278 6 843 2 435 761 480
92 9 278 6 822 2 457 759 023
93 9 278 6 800 2 479 756 544
94 9 278 6 777 2 501 754 043
95 9 278 6 755 2 523 751 520
96 9 278 6 732 2 546 748 974
97 9 278 6 710 2 569 746 405
98 9 278 6 687 2 592 743 813
99 9 278 6 663 2 615 741 198
100 9 278 6 640 2 638 738 560
101 9 278 6 616 2 662 735 898
102 9 278 6 592 2 686 733 212
103 9 278 6 568 2 710 730 502
104 9 278 6 544 2 734 727 768
105 9 278 6 520 2 759 725 009
106 9 278 6 495 2 783 722 226
107 9 278 6 470 2 808 719 417
108 9 278 6 445 2 834 716 584
109 9 278 6 419 2 859 713 725
110 9 278 6 394 2 885 710 840
111 9 278 6 368 2 910 707 930
112 9 278 6 342 2 936 704 993
113 9 278 6 316 2 963 702 031
114 9 278 6 289 2 989 699 041
115 9 278 6 262 3 016 696 025
116 9 278 6 235 3 043 692 982
117 9 278 6 208 3 070 689 912
118 9 278 6 180 3 098 686 814
119 9 278 6 153 3 126 683 688
120 9 278 6 125 3 154 680 535
121 9 278 6 096 3 182 677 353
122 9 278 6 068 3 210 674 142
123 9 278 6 039 3 239 670 903
124 9 278 6 010 3 268 667 635
125 9 278 5 981 3 297 664 338
126 9 278 5 951 3 327 661 011
127 9 278 5 922 3 357 657 654
128 9 278 5 891 3 387 654 267
129 9 278 5 861 3 417 650 850
130 9 278 5 831 3 448 647 402
131 9 278 5 800 3 479 643 924
132 9 278 5 768 3 510 640 414
133 9 278 5 737 3 541 636 872
134 9 278 5 705 3 573 633 299
135 9 278 5 673 3 605 629 694
136 9 278 5 641 3 637 626 057
137 9 278 5 608 3 670 622 387
138 9 278 5 576 3 703 618 684
139 9 278 5 542 3 736 614 948
140 9 278 5 509 3 769 611 179
141 9 278 5 475 3 803 607 376
142 9 278 5 441 3 837 603 539
143 9 278 5 407 3 872 599 667
144 9 278 5 372 3 906 595 761
145 9 278 5 337 3 941 591 819
146 9 278 5 302 3 977 587 843
147 9 278 5 266 4 012 583 831
148 9 278 5 230 4 048 579 782
149 9 278 5 194 4 084 575 698
150 9 278 5 157 4 121 571 577
151 9 278 5 120 4 158 567 419
152 9 278 5 083 4 195 563 224
153 9 278 5 046 4 233 558 991
154 9 278 5 008 4 271 554 720
155 9 278 4 969 4 309 550 411
156 9 278 4 931 4 348 546 064
157 9 278 4 892 4 386 541 677
158 9 278 4 853 4 426 537 252
159 9 278 4 813 4 465 532 786
160 9 278 4 773 4 505 528 281
161 9 278 4 733 4 546 523 735
162 9 278 4 692 4 587 519 148
163 9 278 4 651 4 628 514 521
164 9 278 4 609 4 669 509 852
165 9 278 4 567 4 711 505 141
166 9 278 4 525 4 753 500 388
167 9 278 4 483 4 796 495 592
168 9 278 4 440 4 839 490 753
169 9 278 4 396 4 882 485 871
170 9 278 4 353 4 926 480 946
171 9 278 4 308 4 970 475 976
172 9 278 4 264 5 014 470 961
173 9 278 4 219 5 059 465 902
174 9 278 4 174 5 105 460 798
175 9 278 4 128 5 150 455 647
176 9 278 4 082 5 196 450 451
177 9 278 4 035 5 243 445 208
178 9 278 3 988 5 290 439 918
179 9 278 3 941 5 337 434 580
180 9 278 3 893 5 385 429 195
181 9 278 3 845 5 433 423 762
182 9 278 3 796 5 482 418 280
183 9 278 3 747 5 531 412 748
184 9 278 3 698 5 581 407 168
185 9 278 3 648 5 631 401 537
186 9 278 3 597 5 681 395 856
187 9 278 3 546 5 732 390 123
188 9 278 3 495 5 783 384 340
189 9 278 3 443 5 835 378 505
190 9 278 3 391 5 888 372 617
191 9 278 3 338 5 940 366 677
192 9 278 3 285 5 994 360 683
193 9 278 3 231 6 047 354 636
194 9 278 3 177 6 101 348 535
195 9 278 3 122 6 156 342 379
196 9 278 3 067 6 211 336 168
197 9 278 3 012 6 267 329 901
198 9 278 2 955 6 323 323 578
199 9 278 2 899 6 380 317 198
200 9 278 2 842 6 437 310 761
201 9 278 2 784 6 494 304 267
202 9 278 2 726 6 553 297 714
203 9 278 2 667 6 611 291 103
204 9 278 2 608 6 671 284 433
205 9 278 2 548 6 730 277 702
206 9 278 2 488 6 791 270 912
207 9 278 2 427 6 851 264 060
208 9 278 2 366 6 913 257 148
209 9 278 2 304 6 975 250 173
210 9 278 2 241 7 037 243 136
211 9 278 2 178 7 100 236 035
212 9 278 2 114 7 164 228 872
213 9 278 2 050 7 228 221 644
214 9 278 1 986 7 293 214 351
215 9 278 1 920 7 358 206 993
216 9 278 1 854 7 424 199 569
217 9 278 1 788 7 491 192 078
218 9 278 1 721 7 558 184 521
219 9 278 1 653 7 625 176 895
220 9 278 1 585 7 694 169 202
221 9 278 1 516 7 763 161 439
222 9 278 1 446 7 832 153 607
223 9 278 1 376 7 902 145 705
224 9 278 1 305 7 973 137 732
225 9 278 1 234 8 044 129 687
226 9 278 1 162 8 117 121 571
227 9 278 1 089 8 189 113 381
228 9 278 1 016 8 263 105 119
229 9 278 942 8 337 96 782
230 9 278 867 8 411 88 371
231 9 278 792 8 487 79 884
232 9 278 716 8 563 71 321
233 9 278 639 8 639 62 682
234 9 278 562 8 717 53 965
235 9 278 483 8 795 45 170
236 9 278 405 8 874 36 297
237 9 278 325 8 953 27 344
238 9 278 245 9 033 18 310
239 9 278 164 9 114 9 196
240 9 278 82 9 196 0

Anbieter kontaktieren / Frage stellen