Geschäft zum Kauf in Brixton
Angeboten von amalgarealestates.co.za- € 689 903 Kaufpreis
- 68 Schlafz.
- 65 Badez.
INVESTMENT OPPORTUNITY -
This is 3 properties spread over 3 erfs to be purchased all together or just erf 88 can be purchased separately. Erf 90 is 456sqm, erf 91 is 440sqm and erf 92 measures 426sqm.
Two of the properties are suitable for car stands and the other two are suitable for accommodation with 52 rooms and 5 board houses. 60% occupancy.
Tenant income is approximately R120 000 monthly
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 1 891 | 1 669 | 222 | 186 052 |
2 | 1 891 | 1 667 | 224 | 185 827 |
3 | 1 891 | 1 665 | 226 | 185 601 |
4 | 1 891 | 1 663 | 228 | 185 372 |
5 | 1 891 | 1 661 | 230 | 185 142 |
6 | 1 891 | 1 659 | 233 | 184 909 |
7 | 1 891 | 1 656 | 235 | 184 675 |
8 | 1 891 | 1 654 | 237 | 184 438 |
9 | 1 891 | 1 652 | 239 | 184 199 |
10 | 1 891 | 1 650 | 241 | 183 958 |
11 | 1 891 | 1 648 | 243 | 183 715 |
12 | 1 891 | 1 646 | 245 | 183 470 |
13 | 1 891 | 1 644 | 248 | 183 222 |
14 | 1 891 | 1 641 | 250 | 182 972 |
15 | 1 891 | 1 639 | 252 | 182 720 |
16 | 1 891 | 1 637 | 254 | 182 466 |
17 | 1 891 | 1 635 | 257 | 182 210 |
18 | 1 891 | 1 632 | 259 | 181 951 |
19 | 1 891 | 1 630 | 261 | 181 690 |
20 | 1 891 | 1 628 | 263 | 181 426 |
21 | 1 891 | 1 625 | 266 | 181 160 |
22 | 1 891 | 1 623 | 268 | 180 892 |
23 | 1 891 | 1 620 | 271 | 180 622 |
24 | 1 891 | 1 618 | 273 | 180 349 |
25 | 1 891 | 1 616 | 275 | 180 073 |
26 | 1 891 | 1 613 | 278 | 179 795 |
27 | 1 891 | 1 611 | 280 | 179 515 |
28 | 1 891 | 1 608 | 283 | 179 232 |
29 | 1 891 | 1 606 | 285 | 178 946 |
30 | 1 891 | 1 603 | 288 | 178 658 |
31 | 1 891 | 1 600 | 291 | 178 368 |
32 | 1 891 | 1 598 | 293 | 178 074 |
33 | 1 891 | 1 595 | 296 | 177 778 |
34 | 1 891 | 1 593 | 299 | 177 480 |
35 | 1 891 | 1 590 | 301 | 177 179 |
36 | 1 891 | 1 587 | 304 | 176 875 |
37 | 1 891 | 1 585 | 307 | 176 568 |
38 | 1 891 | 1 582 | 309 | 176 259 |
39 | 1 891 | 1 579 | 312 | 175 947 |
40 | 1 891 | 1 576 | 315 | 175 632 |
41 | 1 891 | 1 573 | 318 | 175 314 |
42 | 1 891 | 1 571 | 321 | 174 994 |
43 | 1 891 | 1 568 | 323 | 174 670 |
44 | 1 891 | 1 565 | 326 | 174 344 |
45 | 1 891 | 1 562 | 329 | 174 014 |
46 | 1 891 | 1 559 | 332 | 173 682 |
47 | 1 891 | 1 556 | 335 | 173 347 |
48 | 1 891 | 1 553 | 338 | 173 009 |
49 | 1 891 | 1 550 | 341 | 172 668 |
50 | 1 891 | 1 547 | 344 | 172 323 |
51 | 1 891 | 1 544 | 347 | 171 976 |
52 | 1 891 | 1 541 | 350 | 171 625 |
53 | 1 891 | 1 537 | 354 | 171 272 |
54 | 1 891 | 1 534 | 357 | 170 915 |
55 | 1 891 | 1 531 | 360 | 170 555 |
56 | 1 891 | 1 528 | 363 | 170 192 |
57 | 1 891 | 1 525 | 366 | 169 825 |
58 | 1 891 | 1 521 | 370 | 169 456 |
59 | 1 891 | 1 518 | 373 | 169 083 |
60 | 1 891 | 1 515 | 376 | 168 706 |
61 | 1 891 | 1 511 | 380 | 168 326 |
62 | 1 891 | 1 508 | 383 | 167 943 |
63 | 1 891 | 1 504 | 387 | 167 557 |
64 | 1 891 | 1 501 | 390 | 167 166 |
65 | 1 891 | 1 498 | 394 | 166 773 |
66 | 1 891 | 1 494 | 397 | 166 376 |
67 | 1 891 | 1 490 | 401 | 165 975 |
68 | 1 891 | 1 487 | 404 | 165 571 |
69 | 1 891 | 1 483 | 408 | 165 163 |
70 | 1 891 | 1 480 | 412 | 164 751 |
71 | 1 891 | 1 476 | 415 | 164 336 |
72 | 1 891 | 1 472 | 419 | 163 917 |
73 | 1 891 | 1 468 | 423 | 163 495 |
74 | 1 891 | 1 465 | 426 | 163 068 |
75 | 1 891 | 1 461 | 430 | 162 638 |
76 | 1 891 | 1 457 | 434 | 162 204 |
77 | 1 891 | 1 453 | 438 | 161 766 |
78 | 1 891 | 1 449 | 442 | 161 324 |
79 | 1 891 | 1 445 | 446 | 160 878 |
80 | 1 891 | 1 441 | 450 | 160 428 |
81 | 1 891 | 1 437 | 454 | 159 974 |
82 | 1 891 | 1 433 | 458 | 159 516 |
83 | 1 891 | 1 429 | 462 | 159 054 |
84 | 1 891 | 1 425 | 466 | 158 588 |
85 | 1 891 | 1 421 | 470 | 158 117 |
86 | 1 891 | 1 416 | 475 | 157 643 |
87 | 1 891 | 1 412 | 479 | 157 164 |
88 | 1 891 | 1 408 | 483 | 156 680 |
89 | 1 891 | 1 404 | 488 | 156 193 |
90 | 1 891 | 1 399 | 492 | 155 701 |
91 | 1 891 | 1 395 | 496 | 155 205 |
92 | 1 891 | 1 390 | 501 | 154 704 |
93 | 1 891 | 1 386 | 505 | 154 199 |
94 | 1 891 | 1 381 | 510 | 153 689 |
95 | 1 891 | 1 377 | 514 | 153 175 |
96 | 1 891 | 1 372 | 519 | 152 656 |
97 | 1 891 | 1 368 | 524 | 152 132 |
98 | 1 891 | 1 363 | 528 | 151 604 |
99 | 1 891 | 1 358 | 533 | 151 071 |
100 | 1 891 | 1 353 | 538 | 150 533 |
101 | 1 891 | 1 349 | 543 | 149 991 |
102 | 1 891 | 1 344 | 547 | 149 443 |
103 | 1 891 | 1 339 | 552 | 148 891 |
104 | 1 891 | 1 334 | 557 | 148 334 |
105 | 1 891 | 1 329 | 562 | 147 771 |
106 | 1 891 | 1 324 | 567 | 147 204 |
107 | 1 891 | 1 319 | 572 | 146 632 |
108 | 1 891 | 1 314 | 578 | 146 054 |
109 | 1 891 | 1 308 | 583 | 145 471 |
110 | 1 891 | 1 303 | 588 | 144 883 |
111 | 1 891 | 1 298 | 593 | 144 290 |
112 | 1 891 | 1 293 | 599 | 143 692 |
113 | 1 891 | 1 287 | 604 | 143 088 |
114 | 1 891 | 1 282 | 609 | 142 479 |
115 | 1 891 | 1 276 | 615 | 141 864 |
116 | 1 891 | 1 271 | 620 | 141 244 |
117 | 1 891 | 1 265 | 626 | 140 618 |
118 | 1 891 | 1 260 | 631 | 139 986 |
119 | 1 891 | 1 254 | 637 | 139 349 |
120 | 1 891 | 1 248 | 643 | 138 707 |
121 | 1 891 | 1 243 | 649 | 138 058 |
122 | 1 891 | 1 237 | 654 | 137 404 |
123 | 1 891 | 1 231 | 660 | 136 744 |
124 | 1 891 | 1 225 | 666 | 136 077 |
125 | 1 891 | 1 219 | 672 | 135 405 |
126 | 1 891 | 1 213 | 678 | 134 727 |
127 | 1 891 | 1 207 | 684 | 134 043 |
128 | 1 891 | 1 201 | 690 | 133 353 |
129 | 1 891 | 1 195 | 696 | 132 656 |
130 | 1 891 | 1 188 | 703 | 131 954 |
131 | 1 891 | 1 182 | 709 | 131 245 |
132 | 1 891 | 1 176 | 715 | 130 529 |
133 | 1 891 | 1 169 | 722 | 129 807 |
134 | 1 891 | 1 163 | 728 | 129 079 |
135 | 1 891 | 1 156 | 735 | 128 344 |
136 | 1 891 | 1 150 | 741 | 127 603 |
137 | 1 891 | 1 143 | 748 | 126 855 |
138 | 1 891 | 1 136 | 755 | 126 100 |
139 | 1 891 | 1 130 | 761 | 125 339 |
140 | 1 891 | 1 123 | 768 | 124 571 |
141 | 1 891 | 1 116 | 775 | 123 795 |
142 | 1 891 | 1 109 | 782 | 123 013 |
143 | 1 891 | 1 102 | 789 | 122 224 |
144 | 1 891 | 1 095 | 796 | 121 428 |
145 | 1 891 | 1 088 | 803 | 120 625 |
146 | 1 891 | 1 081 | 811 | 119 814 |
147 | 1 891 | 1 073 | 818 | 118 996 |
148 | 1 891 | 1 066 | 825 | 118 171 |
149 | 1 891 | 1 059 | 832 | 117 339 |
150 | 1 891 | 1 051 | 840 | 116 499 |
151 | 1 891 | 1 044 | 847 | 115 651 |
152 | 1 891 | 1 036 | 855 | 114 796 |
153 | 1 891 | 1 028 | 863 | 113 934 |
154 | 1 891 | 1 021 | 870 | 113 063 |
155 | 1 891 | 1 013 | 878 | 112 185 |
156 | 1 891 | 1 005 | 886 | 111 299 |
157 | 1 891 | 997 | 894 | 110 405 |
158 | 1 891 | 989 | 902 | 109 503 |
159 | 1 891 | 981 | 910 | 108 593 |
160 | 1 891 | 973 | 918 | 107 674 |
161 | 1 891 | 965 | 927 | 106 748 |
162 | 1 891 | 956 | 935 | 105 813 |
163 | 1 891 | 948 | 943 | 104 870 |
164 | 1 891 | 939 | 952 | 103 918 |
165 | 1 891 | 931 | 960 | 102 958 |
166 | 1 891 | 922 | 969 | 101 989 |
167 | 1 891 | 914 | 977 | 101 012 |
168 | 1 891 | 905 | 986 | 100 025 |
169 | 1 891 | 896 | 995 | 99 030 |
170 | 1 891 | 887 | 1 004 | 98 026 |
171 | 1 891 | 878 | 1 013 | 97 013 |
172 | 1 891 | 869 | 1 022 | 95 991 |
173 | 1 891 | 860 | 1 031 | 94 960 |
174 | 1 891 | 851 | 1 040 | 93 920 |
175 | 1 891 | 841 | 1 050 | 92 870 |
176 | 1 891 | 832 | 1 059 | 91 811 |
177 | 1 891 | 822 | 1 069 | 90 742 |
178 | 1 891 | 813 | 1 078 | 89 664 |
179 | 1 891 | 803 | 1 088 | 88 576 |
180 | 1 891 | 793 | 1 098 | 87 479 |
181 | 1 891 | 784 | 1 107 | 86 371 |
182 | 1 891 | 774 | 1 117 | 85 254 |
183 | 1 891 | 764 | 1 127 | 84 126 |
184 | 1 891 | 754 | 1 137 | 82 989 |
185 | 1 891 | 743 | 1 148 | 81 841 |
186 | 1 891 | 733 | 1 158 | 80 683 |
187 | 1 891 | 723 | 1 168 | 79 515 |
188 | 1 891 | 712 | 1 179 | 78 336 |
189 | 1 891 | 702 | 1 189 | 77 147 |
190 | 1 891 | 691 | 1 200 | 75 947 |
191 | 1 891 | 680 | 1 211 | 74 736 |
192 | 1 891 | 670 | 1 222 | 73 514 |
193 | 1 891 | 659 | 1 233 | 72 282 |
194 | 1 891 | 648 | 1 244 | 71 038 |
195 | 1 891 | 636 | 1 255 | 69 784 |
196 | 1 891 | 625 | 1 266 | 68 518 |
197 | 1 891 | 614 | 1 277 | 67 240 |
198 | 1 891 | 602 | 1 289 | 65 952 |
199 | 1 891 | 591 | 1 300 | 64 651 |
200 | 1 891 | 579 | 1 312 | 63 339 |
201 | 1 891 | 567 | 1 324 | 62 016 |
202 | 1 891 | 556 | 1 336 | 60 680 |
203 | 1 891 | 544 | 1 348 | 59 333 |
204 | 1 891 | 532 | 1 360 | 57 973 |
205 | 1 891 | 519 | 1 372 | 56 601 |
206 | 1 891 | 507 | 1 384 | 55 217 |
207 | 1 891 | 495 | 1 396 | 53 821 |
208 | 1 891 | 482 | 1 409 | 52 412 |
209 | 1 891 | 470 | 1 422 | 50 990 |
210 | 1 891 | 457 | 1 434 | 49 556 |
211 | 1 891 | 444 | 1 447 | 48 109 |
212 | 1 891 | 431 | 1 460 | 46 649 |
213 | 1 891 | 418 | 1 473 | 45 175 |
214 | 1 891 | 405 | 1 486 | 43 689 |
215 | 1 891 | 391 | 1 500 | 42 189 |
216 | 1 891 | 378 | 1 513 | 40 676 |
217 | 1 891 | 364 | 1 527 | 39 149 |
218 | 1 891 | 351 | 1 540 | 37 609 |
219 | 1 891 | 337 | 1 554 | 36 055 |
220 | 1 891 | 323 | 1 568 | 34 487 |
221 | 1 891 | 309 | 1 582 | 32 905 |
222 | 1 891 | 295 | 1 596 | 31 308 |
223 | 1 891 | 280 | 1 611 | 29 698 |
224 | 1 891 | 266 | 1 625 | 28 072 |
225 | 1 891 | 251 | 1 640 | 26 433 |
226 | 1 891 | 237 | 1 654 | 24 779 |
227 | 1 891 | 222 | 1 669 | 23 109 |
228 | 1 891 | 207 | 1 684 | 21 425 |
229 | 1 891 | 192 | 1 699 | 19 726 |
230 | 1 891 | 177 | 1 714 | 18 012 |
231 | 1 891 | 161 | 1 730 | 16 282 |
232 | 1 891 | 146 | 1 745 | 14 537 |
233 | 1 891 | 130 | 1 761 | 12 776 |
234 | 1 891 | 114 | 1 777 | 10 999 |
235 | 1 891 | 99 | 1 793 | 9 207 |
236 | 1 891 | 82 | 1 809 | 7 398 |
237 | 1 891 | 66 | 1 825 | 5 573 |
238 | 1 891 | 50 | 1 841 | 3 732 |
239 | 1 891 | 33 | 1 858 | 1 874 |
240 | 1 891 | 17 | 1 874 | 0 |