Einzelhandel zum Kauf in Parow Central
Angeboten von Colette Vraagom- € 796 345 Kaufpreis
SOLE SHARED MANDATE.
Set on the main road, erf measuring 538 sqm and building 168 sqm.
This is an excellent corner property and great potential for medical or dentist practice or to renovate the inside into 4 smaller units.
The building has 3 entrances and the William Street 67 sqm section is currently leased at R 8900 per month. This tenant has renewed her lease for another year.
The seller currently occupies the Tierberg street remainder of the property and this section of 101 sqm is mainly open-plan with a storeroom, kitchen, toilets and reception area. It is this section of 101 sqm that I recommend to be subdivided into 4 smaller sections.
The seller expressed his intention to lease one smaller unit at a lease rate of R 6500 per month. He will enter into a year on year lease agreement.
Potential rental income if the 101 sqm is renovated into four smaller units is R 6500 per month x 4 = R 26,000 + R8,900 = R 34,900.00
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 1 238 | 1 093 | 146 | 121 819 |
2 | 1 238 | 1 091 | 147 | 121 672 |
3 | 1 238 | 1 090 | 148 | 121 524 |
4 | 1 238 | 1 089 | 150 | 121 375 |
5 | 1 238 | 1 087 | 151 | 121 224 |
6 | 1 238 | 1 086 | 152 | 121 071 |
7 | 1 238 | 1 085 | 154 | 120 918 |
8 | 1 238 | 1 083 | 155 | 120 763 |
9 | 1 238 | 1 082 | 156 | 120 606 |
10 | 1 238 | 1 080 | 158 | 120 449 |
11 | 1 238 | 1 079 | 159 | 120 289 |
12 | 1 238 | 1 078 | 161 | 120 129 |
13 | 1 238 | 1 076 | 162 | 119 967 |
14 | 1 238 | 1 075 | 164 | 119 803 |
15 | 1 238 | 1 073 | 165 | 119 638 |
16 | 1 238 | 1 072 | 166 | 119 472 |
17 | 1 238 | 1 070 | 168 | 119 304 |
18 | 1 238 | 1 069 | 169 | 119 134 |
19 | 1 238 | 1 067 | 171 | 118 963 |
20 | 1 238 | 1 066 | 173 | 118 791 |
21 | 1 238 | 1 064 | 174 | 118 617 |
22 | 1 238 | 1 063 | 176 | 118 441 |
23 | 1 238 | 1 061 | 177 | 118 264 |
24 | 1 238 | 1 059 | 179 | 118 085 |
25 | 1 238 | 1 058 | 180 | 117 905 |
26 | 1 238 | 1 056 | 182 | 117 723 |
27 | 1 238 | 1 055 | 184 | 117 539 |
28 | 1 238 | 1 053 | 185 | 117 354 |
29 | 1 238 | 1 051 | 187 | 117 167 |
30 | 1 238 | 1 050 | 189 | 116 978 |
31 | 1 238 | 1 048 | 190 | 116 788 |
32 | 1 238 | 1 046 | 192 | 116 596 |
33 | 1 238 | 1 045 | 194 | 116 402 |
34 | 1 238 | 1 043 | 195 | 116 207 |
35 | 1 238 | 1 041 | 197 | 116 010 |
36 | 1 238 | 1 039 | 199 | 115 811 |
37 | 1 238 | 1 037 | 201 | 115 610 |
38 | 1 238 | 1 036 | 203 | 115 408 |
39 | 1 238 | 1 034 | 204 | 115 203 |
40 | 1 238 | 1 032 | 206 | 114 997 |
41 | 1 238 | 1 030 | 208 | 114 789 |
42 | 1 238 | 1 028 | 210 | 114 579 |
43 | 1 238 | 1 026 | 212 | 114 367 |
44 | 1 238 | 1 025 | 214 | 114 154 |
45 | 1 238 | 1 023 | 216 | 113 938 |
46 | 1 238 | 1 021 | 218 | 113 720 |
47 | 1 238 | 1 019 | 219 | 113 501 |
48 | 1 238 | 1 017 | 221 | 113 279 |
49 | 1 238 | 1 015 | 223 | 113 056 |
50 | 1 238 | 1 013 | 225 | 112 831 |
51 | 1 238 | 1 011 | 227 | 112 603 |
52 | 1 238 | 1 009 | 229 | 112 374 |
53 | 1 238 | 1 007 | 232 | 112 142 |
54 | 1 238 | 1 005 | 234 | 111 909 |
55 | 1 238 | 1 003 | 236 | 111 673 |
56 | 1 238 | 1 000 | 238 | 111 435 |
57 | 1 238 | 998 | 240 | 111 195 |
58 | 1 238 | 996 | 242 | 110 953 |
59 | 1 238 | 994 | 244 | 110 709 |
60 | 1 238 | 992 | 246 | 110 462 |
61 | 1 238 | 990 | 249 | 110 214 |
62 | 1 238 | 987 | 251 | 109 963 |
63 | 1 238 | 985 | 253 | 109 710 |
64 | 1 238 | 983 | 255 | 109 454 |
65 | 1 238 | 981 | 258 | 109 196 |
66 | 1 238 | 978 | 260 | 108 936 |
67 | 1 238 | 976 | 262 | 108 674 |
68 | 1 238 | 974 | 265 | 108 409 |
69 | 1 238 | 971 | 267 | 108 142 |
70 | 1 238 | 969 | 269 | 107 873 |
71 | 1 238 | 966 | 272 | 107 601 |
72 | 1 238 | 964 | 274 | 107 327 |
73 | 1 238 | 961 | 277 | 107 050 |
74 | 1 238 | 959 | 279 | 106 771 |
75 | 1 238 | 956 | 282 | 106 489 |
76 | 1 238 | 954 | 284 | 106 205 |
77 | 1 238 | 951 | 287 | 105 918 |
78 | 1 238 | 949 | 289 | 105 629 |
79 | 1 238 | 946 | 292 | 105 337 |
80 | 1 238 | 944 | 295 | 105 042 |
81 | 1 238 | 941 | 297 | 104 745 |
82 | 1 238 | 938 | 300 | 104 445 |
83 | 1 238 | 936 | 303 | 104 142 |
84 | 1 238 | 933 | 305 | 103 837 |
85 | 1 238 | 930 | 308 | 103 529 |
86 | 1 238 | 927 | 311 | 103 218 |
87 | 1 238 | 925 | 314 | 102 905 |
88 | 1 238 | 922 | 316 | 102 588 |
89 | 1 238 | 919 | 319 | 102 269 |
90 | 1 238 | 916 | 322 | 101 947 |
91 | 1 238 | 913 | 325 | 101 622 |
92 | 1 238 | 910 | 328 | 101 294 |
93 | 1 238 | 907 | 331 | 100 963 |
94 | 1 238 | 904 | 334 | 100 630 |
95 | 1 238 | 901 | 337 | 100 293 |
96 | 1 238 | 898 | 340 | 99 953 |
97 | 1 238 | 895 | 343 | 99 610 |
98 | 1 238 | 892 | 346 | 99 264 |
99 | 1 238 | 889 | 349 | 98 915 |
100 | 1 238 | 886 | 352 | 98 563 |
101 | 1 238 | 883 | 355 | 98 208 |
102 | 1 238 | 880 | 358 | 97 850 |
103 | 1 238 | 877 | 362 | 97 488 |
104 | 1 238 | 873 | 365 | 97 123 |
105 | 1 238 | 870 | 368 | 96 755 |
106 | 1 238 | 867 | 371 | 96 384 |
107 | 1 238 | 863 | 375 | 96 009 |
108 | 1 238 | 860 | 378 | 95 631 |
109 | 1 238 | 857 | 382 | 95 249 |
110 | 1 238 | 853 | 385 | 94 864 |
111 | 1 238 | 850 | 388 | 94 476 |
112 | 1 238 | 846 | 392 | 94 084 |
113 | 1 238 | 843 | 395 | 93 688 |
114 | 1 238 | 839 | 399 | 93 289 |
115 | 1 238 | 836 | 403 | 92 887 |
116 | 1 238 | 832 | 406 | 92 481 |
117 | 1 238 | 828 | 410 | 92 071 |
118 | 1 238 | 825 | 413 | 91 658 |
119 | 1 238 | 821 | 417 | 91 241 |
120 | 1 238 | 817 | 421 | 90 820 |
121 | 1 238 | 814 | 425 | 90 395 |
122 | 1 238 | 810 | 428 | 89 967 |
123 | 1 238 | 806 | 432 | 89 534 |
124 | 1 238 | 802 | 436 | 89 098 |
125 | 1 238 | 798 | 440 | 88 658 |
126 | 1 238 | 794 | 444 | 88 214 |
127 | 1 238 | 790 | 448 | 87 766 |
128 | 1 238 | 786 | 452 | 87 314 |
129 | 1 238 | 782 | 456 | 86 858 |
130 | 1 238 | 778 | 460 | 86 398 |
131 | 1 238 | 774 | 464 | 85 934 |
132 | 1 238 | 770 | 468 | 85 465 |
133 | 1 238 | 766 | 473 | 84 993 |
134 | 1 238 | 761 | 477 | 84 516 |
135 | 1 238 | 757 | 481 | 84 035 |
136 | 1 238 | 753 | 485 | 83 549 |
137 | 1 238 | 748 | 490 | 83 060 |
138 | 1 238 | 744 | 494 | 82 566 |
139 | 1 238 | 740 | 499 | 82 067 |
140 | 1 238 | 735 | 503 | 81 564 |
141 | 1 238 | 731 | 508 | 81 056 |
142 | 1 238 | 726 | 512 | 80 544 |
143 | 1 238 | 722 | 517 | 80 028 |
144 | 1 238 | 717 | 521 | 79 506 |
145 | 1 238 | 712 | 526 | 78 980 |
146 | 1 238 | 708 | 531 | 78 450 |
147 | 1 238 | 703 | 535 | 77 914 |
148 | 1 238 | 698 | 540 | 77 374 |
149 | 1 238 | 693 | 545 | 76 829 |
150 | 1 238 | 688 | 550 | 76 279 |
151 | 1 238 | 683 | 555 | 75 724 |
152 | 1 238 | 678 | 560 | 75 164 |
153 | 1 238 | 673 | 565 | 74 599 |
154 | 1 238 | 668 | 570 | 74 029 |
155 | 1 238 | 663 | 575 | 73 454 |
156 | 1 238 | 658 | 580 | 72 874 |
157 | 1 238 | 653 | 585 | 72 289 |
158 | 1 238 | 648 | 591 | 71 698 |
159 | 1 238 | 642 | 596 | 71 102 |
160 | 1 238 | 637 | 601 | 70 501 |
161 | 1 238 | 632 | 607 | 69 894 |
162 | 1 238 | 626 | 612 | 69 282 |
163 | 1 238 | 621 | 618 | 68 665 |
164 | 1 238 | 615 | 623 | 68 041 |
165 | 1 238 | 610 | 629 | 67 413 |
166 | 1 238 | 604 | 634 | 66 778 |
167 | 1 238 | 598 | 640 | 66 138 |
168 | 1 238 | 592 | 646 | 65 493 |
169 | 1 238 | 587 | 652 | 64 841 |
170 | 1 238 | 581 | 657 | 64 184 |
171 | 1 238 | 575 | 663 | 63 521 |
172 | 1 238 | 569 | 669 | 62 851 |
173 | 1 238 | 563 | 675 | 62 176 |
174 | 1 238 | 557 | 681 | 61 495 |
175 | 1 238 | 551 | 687 | 60 808 |
176 | 1 238 | 545 | 693 | 60 114 |
177 | 1 238 | 539 | 700 | 59 415 |
178 | 1 238 | 532 | 706 | 58 709 |
179 | 1 238 | 526 | 712 | 57 996 |
180 | 1 238 | 520 | 719 | 57 278 |
181 | 1 238 | 513 | 725 | 56 552 |
182 | 1 238 | 507 | 732 | 55 821 |
183 | 1 238 | 500 | 738 | 55 083 |
184 | 1 238 | 493 | 745 | 54 338 |
185 | 1 238 | 487 | 751 | 53 586 |
186 | 1 238 | 480 | 758 | 52 828 |
187 | 1 238 | 473 | 765 | 52 063 |
188 | 1 238 | 466 | 772 | 51 291 |
189 | 1 238 | 459 | 779 | 50 513 |
190 | 1 238 | 453 | 786 | 49 727 |
191 | 1 238 | 445 | 793 | 48 934 |
192 | 1 238 | 438 | 800 | 48 134 |
193 | 1 238 | 431 | 807 | 47 327 |
194 | 1 238 | 424 | 814 | 46 513 |
195 | 1 238 | 417 | 822 | 45 692 |
196 | 1 238 | 409 | 829 | 44 863 |
197 | 1 238 | 402 | 836 | 44 026 |
198 | 1 238 | 394 | 844 | 43 183 |
199 | 1 238 | 387 | 851 | 42 331 |
200 | 1 238 | 379 | 859 | 41 472 |
201 | 1 238 | 372 | 867 | 40 605 |
202 | 1 238 | 364 | 874 | 39 731 |
203 | 1 238 | 356 | 882 | 38 849 |
204 | 1 238 | 348 | 890 | 37 959 |
205 | 1 238 | 340 | 898 | 37 060 |
206 | 1 238 | 332 | 906 | 36 154 |
207 | 1 238 | 324 | 914 | 35 240 |
208 | 1 238 | 316 | 923 | 34 317 |
209 | 1 238 | 307 | 931 | 33 386 |
210 | 1 238 | 299 | 939 | 32 447 |
211 | 1 238 | 291 | 948 | 31 500 |
212 | 1 238 | 282 | 956 | 30 544 |
213 | 1 238 | 274 | 965 | 29 579 |
214 | 1 238 | 265 | 973 | 28 606 |
215 | 1 238 | 256 | 982 | 27 624 |
216 | 1 238 | 247 | 991 | 26 633 |
217 | 1 238 | 239 | 1 000 | 25 634 |
218 | 1 238 | 230 | 1 009 | 24 625 |
219 | 1 238 | 221 | 1 018 | 23 607 |
220 | 1 238 | 211 | 1 027 | 22 581 |
221 | 1 238 | 202 | 1 036 | 21 545 |
222 | 1 238 | 193 | 1 045 | 20 499 |
223 | 1 238 | 184 | 1 055 | 19 445 |
224 | 1 238 | 174 | 1 064 | 18 381 |
225 | 1 238 | 165 | 1 074 | 17 307 |
226 | 1 238 | 155 | 1 083 | 16 224 |
227 | 1 238 | 145 | 1 093 | 15 131 |
228 | 1 238 | 136 | 1 103 | 14 028 |
229 | 1 238 | 126 | 1 113 | 12 916 |
230 | 1 238 | 116 | 1 123 | 11 793 |
231 | 1 238 | 106 | 1 133 | 10 661 |
232 | 1 238 | 96 | 1 143 | 9 518 |
233 | 1 238 | 85 | 1 153 | 8 365 |
234 | 1 238 | 75 | 1 163 | 7 202 |
235 | 1 238 | 65 | 1 174 | 6 028 |
236 | 1 238 | 54 | 1 184 | 4 844 |
237 | 1 238 | 43 | 1 195 | 3 649 |
238 | 1 238 | 33 | 1 206 | 2 444 |
239 | 1 238 | 22 | 1 216 | 1 227 |
240 | 1 238 | 11 | 1 227 | 0 |