Büro zum Kauf in George Central George

Büro zum Kauf in George Central

Objekt Informationen & Merkmale

  • Büro Objektart
  • Kaufen Angebotsart
  • € 1 060 242 Kaufpreis
  • 3 704 m² Gesamtfl.
  • € 286 Preis/m²
  • € 938 Steuern

Objektbeschreibung

I am delighted to offer you this prime commercial property in the heartbeat of town that boasts excellent visibility and convenient access, making it an ideal investment opportunity for savvy entrepreneurs.

The versatile building/s presents a multitude of opportunities, perfect for a showroom with ample office space or adaptable for use as a church, indoor sport centre (for example a indoor action cricket/netball) or a training centre.

The property offers the following:-
(Property replacement value rates used at cost/sqm)

Showroom (810sqm x R15 = R12 150 )
Workshop (900sqm x R10 = R9 )
Washbay (110sqm x R8 = R880 )
Carports (320sqm x R2 = R640 )
Yard/Paved area (900sqm x R1200 = R1 080
Land Value (3704sqm x R1200 = R4 444 800)

TOTAL replacement Value/Cost = R28 194 800

This cost excludes professional fees and municipal costs associated with a new development.

Potential RENTAL income = R238 457 (Excluding VAT) x 12 Months = R2 861 484 Gross Annual Rental Income

Annual Expenses (per month):-

Rates and Taxes (R14 710 = R176 520)
Maintenance (R7500 = R90 )
Insurance (R6500 = R78 )
Administration (R6250 = R75 )

TOTAL per annum = R419 520
Gross annual income = R2 861 484
Less annual expenses = R419 520
Net on annual income = R2 441 964

This is a VAT transaction.
Net asset yield = 11.6%

Do not delay, call me today for your private viewing.

I am delighted to offer you this prime commercial property in the heartbeat of town that boasts excellent visibility and convenient access, making it an ideal investment opportunity for savvy entrepreneurs.

The versatile building/s presents a multitude of opportunities, perfect for a showroom with ample office space or adaptable for use as a church, indoor sport centre (for example a indoor action cricket/netball) or a training centre.

The property offers the following:-
(Property replacement value rates used at cost/sqm)

Showroom (810sqm x R15 = R12 150 )
Workshop (900sqm x R10 = R9 )
Washbay (110sqm x R8 = R880 )
Carports (320sqm x R2 = R640 )
Yard/Paved area (900sqm x R1200 = R1 080
Land Value (3704sqm x R1200 = R4 444 800)

TOTAL replacement Value/Cost = R28 194 800

This cost excludes professional fees and municipal costs associated with a new development.

Potential RENTAL income = R238 457 (Excluding VAT) x 12 Months = R2 861 484 Gross Annual Rental Income

Annual Expenses (per month):-

Rates and Taxes (R14 710 = R176 520)
Maintenance (R7500 = R90 )
Insurance (R6500 = R78 )
Administration (R6250 = R75 )

TOTAL per annum = R419 520
Gross annual income = R2 861 484
Less annual expenses = R419 520
Net on annual income = R2 441 964

This is a VAT transaction.
Net asset yield = 11.6%

Do not delay, call me today for your private viewing.


Monatliche Zahlung / Amortisation

%
Zahlung
€ 9 687 / Monat
Gesamtzahlung
€ 2 324 999
# Gesamt Zinsanteil Kapitalanteil Balance
1 9 687 8 548 1 139 953 079
2 9 687 8 538 1 150 951 929
3 9 687 8 528 1 160 950 769
4 9 687 8 517 1 170 949 599
5 9 687 8 507 1 181 948 419
6 9 687 8 496 1 191 947 227
7 9 687 8 486 1 202 946 025
8 9 687 8 475 1 213 944 813
9 9 687 8 464 1 224 943 589
10 9 687 8 453 1 235 942 355
11 9 687 8 442 1 246 941 109
12 9 687 8 431 1 257 939 852
13 9 687 8 420 1 268 938 584
14 9 687 8 408 1 279 937 305
15 9 687 8 397 1 291 936 014
16 9 687 8 385 1 302 934 712
17 9 687 8 373 1 314 933 398
18 9 687 8 362 1 326 932 072
19 9 687 8 350 1 338 930 734
20 9 687 8 338 1 350 929 385
21 9 687 8 326 1 362 928 023
22 9 687 8 314 1 374 926 649
23 9 687 8 301 1 386 925 263
24 9 687 8 289 1 399 923 864
25 9 687 8 276 1 411 922 453
26 9 687 8 264 1 424 921 029
27 9 687 8 251 1 437 919 592
28 9 687 8 238 1 449 918 143
29 9 687 8 225 1 462 916 680
30 9 687 8 212 1 476 915 205
31 9 687 8 199 1 489 913 716
32 9 687 8 185 1 502 912 214
33 9 687 8 172 1 516 910 698
34 9 687 8 158 1 529 909 169
35 9 687 8 145 1 543 907 626
36 9 687 8 131 1 557 906 070
37 9 687 8 117 1 571 904 499
38 9 687 8 103 1 585 902 914
39 9 687 8 089 1 599 901 315
40 9 687 8 074 1 613 899 702
41 9 687 8 060 1 628 898 074
42 9 687 8 045 1 642 896 432
43 9 687 8 031 1 657 894 775
44 9 687 8 016 1 672 893 103
45 9 687 8 001 1 687 891 417
46 9 687 7 986 1 702 889 715
47 9 687 7 970 1 717 887 998
48 9 687 7 955 1 733 886 265
49 9 687 7 939 1 748 884 517
50 9 687 7 924 1 764 882 753
51 9 687 7 908 1 779 880 974
52 9 687 7 892 1 795 879 178
53 9 687 7 876 1 812 877 367
54 9 687 7 860 1 828 875 539
55 9 687 7 843 1 844 873 695
56 9 687 7 827 1 861 871 834
57 9 687 7 810 1 877 869 957
58 9 687 7 793 1 894 868 063
59 9 687 7 776 1 911 866 152
60 9 687 7 759 1 928 864 224
61 9 687 7 742 1 945 862 278
62 9 687 7 725 1 963 860 315
63 9 687 7 707 1 981 858 335
64 9 687 7 689 1 998 856 336
65 9 687 7 671 2 016 854 320
66 9 687 7 653 2 034 852 286
67 9 687 7 635 2 052 850 234
68 9 687 7 617 2 071 848 163
69 9 687 7 598 2 089 846 073
70 9 687 7 579 2 108 843 965
71 9 687 7 561 2 127 841 838
72 9 687 7 541 2 146 839 692
73 9 687 7 522 2 165 837 527
74 9 687 7 503 2 185 835 342
75 9 687 7 483 2 204 833 138
76 9 687 7 464 2 224 830 914
77 9 687 7 444 2 244 828 670
78 9 687 7 424 2 264 826 406
79 9 687 7 403 2 284 824 122
80 9 687 7 383 2 305 821 817
81 9 687 7 362 2 325 819 492
82 9 687 7 341 2 346 817 146
83 9 687 7 320 2 367 814 779
84 9 687 7 299 2 388 812 390
85 9 687 7 278 2 410 809 980
86 9 687 7 256 2 431 807 549
87 9 687 7 234 2 453 805 096
88 9 687 7 212 2 475 802 620
89 9 687 7 190 2 497 800 123
90 9 687 7 168 2 520 797 603
91 9 687 7 145 2 542 795 061
92 9 687 7 122 2 565 792 496
93 9 687 7 099 2 588 789 908
94 9 687 7 076 2 611 787 297
95 9 687 7 053 2 635 784 662
96 9 687 7 029 2 658 782 004
97 9 687 7 005 2 682 779 322
98 9 687 6 981 2 706 776 616
99 9 687 6 957 2 730 773 885
100 9 687 6 933 2 755 771 131
101 9 687 6 908 2 779 768 351
102 9 687 6 883 2 804 765 547
103 9 687 6 858 2 829 762 717
104 9 687 6 833 2 855 759 863
105 9 687 6 807 2 880 756 982
106 9 687 6 781 2 906 754 076
107 9 687 6 755 2 932 751 144
108 9 687 6 729 2 959 748 185
109 9 687 6 702 2 985 745 200
110 9 687 6 676 3 012 742 188
111 9 687 6 649 3 039 739 150
112 9 687 6 622 3 066 736 084
113 9 687 6 594 3 093 732 990
114 9 687 6 566 3 121 729 869
115 9 687 6 538 3 149 726 720
116 9 687 6 510 3 177 723 543
117 9 687 6 482 3 206 720 337
118 9 687 6 453 3 234 717 103
119 9 687 6 424 3 263 713 839
120 9 687 6 395 3 293 710 547
121 9 687 6 365 3 322 707 224
122 9 687 6 336 3 352 703 872
123 9 687 6 306 3 382 700 490
124 9 687 6 275 3 412 697 078
125 9 687 6 245 3 443 693 635
126 9 687 6 214 3 474 690 162
127 9 687 6 183 3 505 686 657
128 9 687 6 151 3 536 683 121
129 9 687 6 120 3 568 679 553
130 9 687 6 088 3 600 675 953
131 9 687 6 055 3 632 672 321
132 9 687 6 023 3 665 668 656
133 9 687 5 990 3 697 664 959
134 9 687 5 957 3 731 661 228
135 9 687 5 924 3 764 657 464
136 9 687 5 890 3 798 653 666
137 9 687 5 856 3 832 649 835
138 9 687 5 821 3 866 645 969
139 9 687 5 787 3 901 642 068
140 9 687 5 752 3 936 638 132
141 9 687 5 717 3 971 634 161
142 9 687 5 681 4 006 630 155
143 9 687 5 645 4 042 626 113
144 9 687 5 609 4 079 622 034
145 9 687 5 572 4 115 617 919
146 9 687 5 536 4 152 613 767
147 9 687 5 498 4 189 609 578
148 9 687 5 461 4 227 605 351
149 9 687 5 423 4 265 601 087
150 9 687 5 385 4 303 596 784
151 9 687 5 346 4 341 592 442
152 9 687 5 307 4 380 588 062
153 9 687 5 268 4 419 583 643
154 9 687 5 228 4 459 579 184
155 9 687 5 189 4 499 574 685
156 9 687 5 148 4 539 570 146
157 9 687 5 108 4 580 565 566
158 9 687 5 067 4 621 560 945
159 9 687 5 025 4 662 556 282
160 9 687 4 983 4 704 551 578
161 9 687 4 941 4 746 546 832
162 9 687 4 899 4 789 542 043
163 9 687 4 856 4 832 537 211
164 9 687 4 813 4 875 532 336
165 9 687 4 769 4 919 527 418
166 9 687 4 725 4 963 522 455
167 9 687 4 680 5 007 517 448
168 9 687 4 635 5 052 512 396
169 9 687 4 590 5 097 507 299
170 9 687 4 545 5 143 502 156
171 9 687 4 498 5 189 496 967
172 9 687 4 452 5 236 491 731
173 9 687 4 405 5 282 486 449
174 9 687 4 358 5 330 481 119
175 9 687 4 310 5 377 475 741
176 9 687 4 262 5 426 470 316
177 9 687 4 213 5 474 464 842
178 9 687 4 164 5 523 459 318
179 9 687 4 115 5 573 453 745
180 9 687 4 065 5 623 448 123
181 9 687 4 014 5 673 442 450
182 9 687 3 964 5 724 436 726
183 9 687 3 912 5 775 430 951
184 9 687 3 861 5 827 425 124
185 9 687 3 808 5 879 419 245
186 9 687 3 756 5 932 413 313
187 9 687 3 703 5 985 407 328
188 9 687 3 649 6 039 401 289
189 9 687 3 595 6 093 395 197
190 9 687 3 540 6 147 389 050
191 9 687 3 485 6 202 382 847
192 9 687 3 430 6 258 376 590
193 9 687 3 374 6 314 370 276
194 9 687 3 317 6 370 363 905
195 9 687 3 260 6 428 357 478
196 9 687 3 202 6 485 350 993
197 9 687 3 144 6 543 344 449
198 9 687 3 086 6 602 337 848
199 9 687 3 027 6 661 331 187
200 9 687 2 967 6 721 324 466
201 9 687 2 907 6 781 317 685
202 9 687 2 846 6 842 310 844
203 9 687 2 785 6 903 303 941
204 9 687 2 723 6 965 296 976
205 9 687 2 660 7 027 289 949
206 9 687 2 597 7 090 282 859
207 9 687 2 534 7 154 275 705
208 9 687 2 470 7 218 268 488
209 9 687 2 405 7 282 261 206
210 9 687 2 340 7 348 253 858
211 9 687 2 274 7 413 246 445
212 9 687 2 208 7 480 238 965
213 9 687 2 141 7 547 231 418
214 9 687 2 073 7 614 223 804
215 9 687 2 005 7 683 216 121
216 9 687 1 936 7 751 208 370
217 9 687 1 867 7 821 200 549
218 9 687 1 797 7 891 192 658
219 9 687 1 726 7 962 184 696
220 9 687 1 655 8 033 176 663
221 9 687 1 583 8 105 168 559
222 9 687 1 510 8 177 160 381
223 9 687 1 437 8 251 152 130
224 9 687 1 363 8 325 143 806
225 9 687 1 288 8 399 135 406
226 9 687 1 213 8 474 126 932
227 9 687 1 137 8 550 118 382
228 9 687 1 061 8 627 109 755
229 9 687 983 8 704 101 050
230 9 687 905 8 782 92 268
231 9 687 827 8 861 83 407
232 9 687 747 8 940 74 467
233 9 687 667 9 020 65 446
234 9 687 586 9 101 56 345
235 9 687 505 9 183 47 162
236 9 687 422 9 265 37 897
237 9 687 339 9 348 28 549
238 9 687 256 9 432 19 118
239 9 687 171 9 516 9 601
240 9 687 86 9 601 0

Anbieter kontaktieren / Frage stellen