Wohnblock zum Kauf in Sidwell
Angeboten von Graham White- € 113 095 Kaufpreis
- 1 520 m² Gesamtfl.
- € 74 Pro m²
CALLING ALL INVESTORS:
THE PROPERTY CONSISTS OF THE FOLLOWING:
Fully tenanted - next to the Provincial Hospital
9 apartments consisting of 6 x 3 beds, 2 x 2 bed and a bachelor apartment.
All units are well maintained with prepaid electricity meters & prepaid water meters
The building has been fitted with aluminium windows. The building has been recently painted.
Remote gate access to garaging and off street parking.
The building is zoned RES 3 and not sectional title units.
Monthly Rental Income: R48 000
Monthly Expenses: R18 487
Monthly Net Income: R29 513
Yearly Net Income: R354 161
ROI: 9%
R3 949 500.00 (NEGOTIABLE)
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 1 778 | 1 569 | 209 | 174 955 |
2 | 1 778 | 1 567 | 211 | 174 744 |
3 | 1 778 | 1 565 | 213 | 174 531 |
4 | 1 778 | 1 564 | 215 | 174 316 |
5 | 1 778 | 1 562 | 217 | 174 099 |
6 | 1 778 | 1 560 | 219 | 173 881 |
7 | 1 778 | 1 558 | 221 | 173 660 |
8 | 1 778 | 1 556 | 223 | 173 437 |
9 | 1 778 | 1 554 | 225 | 173 213 |
10 | 1 778 | 1 552 | 227 | 172 986 |
11 | 1 778 | 1 550 | 229 | 172 758 |
12 | 1 778 | 1 548 | 231 | 172 527 |
13 | 1 778 | 1 546 | 233 | 172 294 |
14 | 1 778 | 1 543 | 235 | 172 059 |
15 | 1 778 | 1 541 | 237 | 171 822 |
16 | 1 778 | 1 539 | 239 | 171 583 |
17 | 1 778 | 1 537 | 241 | 171 342 |
18 | 1 778 | 1 535 | 243 | 171 099 |
19 | 1 778 | 1 533 | 246 | 170 853 |
20 | 1 778 | 1 531 | 248 | 170 605 |
21 | 1 778 | 1 528 | 250 | 170 355 |
22 | 1 778 | 1 526 | 252 | 170 103 |
23 | 1 778 | 1 524 | 254 | 169 849 |
24 | 1 778 | 1 522 | 257 | 169 592 |
25 | 1 778 | 1 519 | 259 | 169 333 |
26 | 1 778 | 1 517 | 261 | 169 072 |
27 | 1 778 | 1 515 | 264 | 168 808 |
28 | 1 778 | 1 512 | 266 | 168 542 |
29 | 1 778 | 1 510 | 268 | 168 273 |
30 | 1 778 | 1 507 | 271 | 168 002 |
31 | 1 778 | 1 505 | 273 | 167 729 |
32 | 1 778 | 1 503 | 276 | 167 453 |
33 | 1 778 | 1 500 | 278 | 167 175 |
34 | 1 778 | 1 498 | 281 | 166 894 |
35 | 1 778 | 1 495 | 283 | 166 611 |
36 | 1 778 | 1 493 | 286 | 166 325 |
37 | 1 778 | 1 490 | 288 | 166 037 |
38 | 1 778 | 1 487 | 291 | 165 746 |
39 | 1 778 | 1 485 | 294 | 165 453 |
40 | 1 778 | 1 482 | 296 | 165 157 |
41 | 1 778 | 1 480 | 299 | 164 858 |
42 | 1 778 | 1 477 | 301 | 164 556 |
43 | 1 778 | 1 474 | 304 | 164 252 |
44 | 1 778 | 1 471 | 307 | 163 945 |
45 | 1 778 | 1 469 | 310 | 163 636 |
46 | 1 778 | 1 466 | 312 | 163 323 |
47 | 1 778 | 1 463 | 315 | 163 008 |
48 | 1 778 | 1 460 | 318 | 162 690 |
49 | 1 778 | 1 457 | 321 | 162 369 |
50 | 1 778 | 1 455 | 324 | 162 045 |
51 | 1 778 | 1 452 | 327 | 161 719 |
52 | 1 778 | 1 449 | 330 | 161 389 |
53 | 1 778 | 1 446 | 333 | 161 057 |
54 | 1 778 | 1 443 | 336 | 160 721 |
55 | 1 778 | 1 440 | 339 | 160 383 |
56 | 1 778 | 1 437 | 342 | 160 041 |
57 | 1 778 | 1 434 | 345 | 159 696 |
58 | 1 778 | 1 431 | 348 | 159 349 |
59 | 1 778 | 1 427 | 351 | 158 998 |
60 | 1 778 | 1 424 | 354 | 158 644 |
61 | 1 778 | 1 421 | 357 | 158 287 |
62 | 1 778 | 1 418 | 360 | 157 926 |
63 | 1 778 | 1 415 | 364 | 157 563 |
64 | 1 778 | 1 412 | 367 | 157 196 |
65 | 1 778 | 1 408 | 370 | 156 826 |
66 | 1 778 | 1 405 | 373 | 156 453 |
67 | 1 778 | 1 402 | 377 | 156 076 |
68 | 1 778 | 1 398 | 380 | 155 696 |
69 | 1 778 | 1 395 | 384 | 155 312 |
70 | 1 778 | 1 391 | 387 | 154 925 |
71 | 1 778 | 1 388 | 390 | 154 535 |
72 | 1 778 | 1 384 | 394 | 154 141 |
73 | 1 778 | 1 381 | 397 | 153 743 |
74 | 1 778 | 1 377 | 401 | 153 342 |
75 | 1 778 | 1 374 | 405 | 152 938 |
76 | 1 778 | 1 370 | 408 | 152 529 |
77 | 1 778 | 1 366 | 412 | 152 117 |
78 | 1 778 | 1 363 | 416 | 151 702 |
79 | 1 778 | 1 359 | 419 | 151 283 |
80 | 1 778 | 1 355 | 423 | 150 859 |
81 | 1 778 | 1 351 | 427 | 150 433 |
82 | 1 778 | 1 348 | 431 | 150 002 |
83 | 1 778 | 1 344 | 435 | 149 567 |
84 | 1 778 | 1 340 | 438 | 149 129 |
85 | 1 778 | 1 336 | 442 | 148 687 |
86 | 1 778 | 1 332 | 446 | 148 240 |
87 | 1 778 | 1 328 | 450 | 147 790 |
88 | 1 778 | 1 324 | 454 | 147 336 |
89 | 1 778 | 1 320 | 458 | 146 877 |
90 | 1 778 | 1 316 | 463 | 146 415 |
91 | 1 778 | 1 312 | 467 | 145 948 |
92 | 1 778 | 1 307 | 471 | 145 477 |
93 | 1 778 | 1 303 | 475 | 145 002 |
94 | 1 778 | 1 299 | 479 | 144 523 |
95 | 1 778 | 1 295 | 484 | 144 039 |
96 | 1 778 | 1 290 | 488 | 143 551 |
97 | 1 778 | 1 286 | 492 | 143 059 |
98 | 1 778 | 1 282 | 497 | 142 562 |
99 | 1 778 | 1 277 | 501 | 142 061 |
100 | 1 778 | 1 273 | 506 | 141 555 |
101 | 1 778 | 1 268 | 510 | 141 045 |
102 | 1 778 | 1 264 | 515 | 140 530 |
103 | 1 778 | 1 259 | 519 | 140 011 |
104 | 1 778 | 1 254 | 524 | 139 487 |
105 | 1 778 | 1 250 | 529 | 138 958 |
106 | 1 778 | 1 245 | 533 | 138 424 |
107 | 1 778 | 1 240 | 538 | 137 886 |
108 | 1 778 | 1 235 | 543 | 137 343 |
109 | 1 778 | 1 230 | 548 | 136 795 |
110 | 1 778 | 1 225 | 553 | 136 242 |
111 | 1 778 | 1 221 | 558 | 135 684 |
112 | 1 778 | 1 216 | 563 | 135 122 |
113 | 1 778 | 1 210 | 568 | 134 554 |
114 | 1 778 | 1 205 | 573 | 133 981 |
115 | 1 778 | 1 200 | 578 | 133 403 |
116 | 1 778 | 1 195 | 583 | 132 819 |
117 | 1 778 | 1 190 | 588 | 132 231 |
118 | 1 778 | 1 185 | 594 | 131 637 |
119 | 1 778 | 1 179 | 599 | 131 038 |
120 | 1 778 | 1 174 | 604 | 130 434 |
121 | 1 778 | 1 168 | 610 | 129 824 |
122 | 1 778 | 1 163 | 615 | 129 209 |
123 | 1 778 | 1 157 | 621 | 128 588 |
124 | 1 778 | 1 152 | 626 | 127 961 |
125 | 1 778 | 1 146 | 632 | 127 329 |
126 | 1 778 | 1 141 | 638 | 126 692 |
127 | 1 778 | 1 135 | 643 | 126 048 |
128 | 1 778 | 1 129 | 649 | 125 399 |
129 | 1 778 | 1 123 | 655 | 124 744 |
130 | 1 778 | 1 118 | 661 | 124 083 |
131 | 1 778 | 1 112 | 667 | 123 417 |
132 | 1 778 | 1 106 | 673 | 122 744 |
133 | 1 778 | 1 100 | 679 | 122 065 |
134 | 1 778 | 1 094 | 685 | 121 380 |
135 | 1 778 | 1 087 | 691 | 120 689 |
136 | 1 778 | 1 081 | 697 | 119 992 |
137 | 1 778 | 1 075 | 703 | 119 289 |
138 | 1 778 | 1 069 | 710 | 118 579 |
139 | 1 778 | 1 062 | 716 | 117 863 |
140 | 1 778 | 1 056 | 722 | 117 141 |
141 | 1 778 | 1 049 | 729 | 116 412 |
142 | 1 778 | 1 043 | 735 | 115 676 |
143 | 1 778 | 1 036 | 742 | 114 934 |
144 | 1 778 | 1 030 | 749 | 114 186 |
145 | 1 778 | 1 023 | 755 | 113 430 |
146 | 1 778 | 1 016 | 762 | 112 668 |
147 | 1 778 | 1 009 | 769 | 111 899 |
148 | 1 778 | 1 002 | 776 | 111 123 |
149 | 1 778 | 995 | 783 | 110 340 |
150 | 1 778 | 988 | 790 | 109 550 |
151 | 1 778 | 981 | 797 | 108 754 |
152 | 1 778 | 974 | 804 | 107 949 |
153 | 1 778 | 967 | 811 | 107 138 |
154 | 1 778 | 960 | 819 | 106 320 |
155 | 1 778 | 952 | 826 | 105 494 |
156 | 1 778 | 945 | 833 | 104 661 |
157 | 1 778 | 938 | 841 | 103 820 |
158 | 1 778 | 930 | 848 | 102 972 |
159 | 1 778 | 922 | 856 | 102 116 |
160 | 1 778 | 915 | 864 | 101 252 |
161 | 1 778 | 907 | 871 | 100 381 |
162 | 1 778 | 899 | 879 | 99 502 |
163 | 1 778 | 891 | 887 | 98 615 |
164 | 1 778 | 883 | 895 | 97 720 |
165 | 1 778 | 875 | 903 | 96 817 |
166 | 1 778 | 867 | 911 | 95 906 |
167 | 1 778 | 859 | 919 | 94 987 |
168 | 1 778 | 851 | 927 | 94 060 |
169 | 1 778 | 843 | 936 | 93 124 |
170 | 1 778 | 834 | 944 | 92 180 |
171 | 1 778 | 826 | 953 | 91 227 |
172 | 1 778 | 817 | 961 | 90 266 |
173 | 1 778 | 809 | 970 | 89 296 |
174 | 1 778 | 800 | 978 | 88 318 |
175 | 1 778 | 791 | 987 | 87 331 |
176 | 1 778 | 782 | 996 | 86 335 |
177 | 1 778 | 773 | 1 005 | 85 330 |
178 | 1 778 | 764 | 1 014 | 84 316 |
179 | 1 778 | 755 | 1 023 | 83 293 |
180 | 1 778 | 746 | 1 032 | 82 261 |
181 | 1 778 | 737 | 1 041 | 81 220 |
182 | 1 778 | 728 | 1 051 | 80 169 |
183 | 1 778 | 718 | 1 060 | 79 109 |
184 | 1 778 | 709 | 1 070 | 78 039 |
185 | 1 778 | 699 | 1 079 | 76 960 |
186 | 1 778 | 689 | 1 089 | 75 871 |
187 | 1 778 | 680 | 1 099 | 74 772 |
188 | 1 778 | 670 | 1 108 | 73 664 |
189 | 1 778 | 660 | 1 118 | 72 546 |
190 | 1 778 | 650 | 1 128 | 71 417 |
191 | 1 778 | 640 | 1 139 | 70 279 |
192 | 1 778 | 630 | 1 149 | 69 130 |
193 | 1 778 | 619 | 1 159 | 67 971 |
194 | 1 778 | 609 | 1 169 | 66 801 |
195 | 1 778 | 598 | 1 180 | 65 622 |
196 | 1 778 | 588 | 1 190 | 64 431 |
197 | 1 778 | 577 | 1 201 | 63 230 |
198 | 1 778 | 566 | 1 212 | 62 018 |
199 | 1 778 | 556 | 1 223 | 60 795 |
200 | 1 778 | 545 | 1 234 | 59 562 |
201 | 1 778 | 534 | 1 245 | 58 317 |
202 | 1 778 | 522 | 1 256 | 57 061 |
203 | 1 778 | 511 | 1 267 | 55 794 |
204 | 1 778 | 500 | 1 278 | 54 515 |
205 | 1 778 | 488 | 1 290 | 53 225 |
206 | 1 778 | 477 | 1 302 | 51 924 |
207 | 1 778 | 465 | 1 313 | 50 611 |
208 | 1 778 | 453 | 1 325 | 49 286 |
209 | 1 778 | 442 | 1 337 | 47 949 |
210 | 1 778 | 430 | 1 349 | 46 600 |
211 | 1 778 | 417 | 1 361 | 45 239 |
212 | 1 778 | 405 | 1 373 | 43 866 |
213 | 1 778 | 393 | 1 385 | 42 481 |
214 | 1 778 | 381 | 1 398 | 41 083 |
215 | 1 778 | 368 | 1 410 | 39 673 |
216 | 1 778 | 355 | 1 423 | 38 250 |
217 | 1 778 | 343 | 1 436 | 36 814 |
218 | 1 778 | 330 | 1 449 | 35 366 |
219 | 1 778 | 317 | 1 461 | 33 904 |
220 | 1 778 | 304 | 1 475 | 32 430 |
221 | 1 778 | 291 | 1 488 | 30 942 |
222 | 1 778 | 277 | 1 501 | 29 441 |
223 | 1 778 | 264 | 1 515 | 27 926 |
224 | 1 778 | 250 | 1 528 | 26 398 |
225 | 1 778 | 236 | 1 542 | 24 856 |
226 | 1 778 | 223 | 1 556 | 23 301 |
227 | 1 778 | 209 | 1 570 | 21 731 |
228 | 1 778 | 195 | 1 584 | 20 147 |
229 | 1 778 | 180 | 1 598 | 18 550 |
230 | 1 778 | 166 | 1 612 | 16 937 |
231 | 1 778 | 152 | 1 627 | 15 311 |
232 | 1 778 | 137 | 1 641 | 13 670 |
233 | 1 778 | 122 | 1 656 | 12 014 |
234 | 1 778 | 108 | 1 671 | 10 343 |
235 | 1 778 | 93 | 1 686 | 8 658 |
236 | 1 778 | 78 | 1 701 | 6 957 |
237 | 1 778 | 62 | 1 716 | 5 241 |
238 | 1 778 | 47 | 1 731 | 3 509 |
239 | 1 778 | 31 | 1 747 | 1 763 |
240 | 1 778 | 16 | 1 763 | 0 |