Büro zum Kauf in George Central
Angeboten von vdv-properties.co.za- € 16 191 Kaufpreis
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.
# | 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 |