3 Schlafzimmer Wohnung zum Kauf in Berea
Angeboten von Victor Nyathi- € 21 962 Kaufpreis
- 3 Schlafz.
- 2 Badez.
- 102 m² Gesamtfl.
- € 215 Pro m²
- Merken
- Karte
- Details
- Ausblenden
Panarama Place, located in Berea Johannesburg is the perfect investment opportunity for investors.
This is a bachelor apartment that has a kitchen, bathroom with an enclosed balcony.(Kindly note geyser is not working.)
The rental income that can be achieved is R3200.00.
Calculation:
Purchase with Bond (90%):
R 90 .00 Bond at 90 %
=R 878.00 pm.
Monthly Levy
=R 1 362.31 pm.
Rental Management fee (if applicable) =R 368.00 pm.
Total
=R 2 608.31 pm.
R 3200.00 rental income - R 3 140.28 expenses
=R 591.69 Cashflow positive.
Purchase with Cash:
Monthly Levy
=R 1 362.31 pm.
Rental Management fee (if applicable) =R 368.00 pm.
Total
=R 1 730.31 pm.
R 3 200.00 rental income R 1 730.31 expenses
=R 1 469.69 Cashflow positive.
Gross Yield: 42% at R 3 200.00 rental income
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 42 | 37 | 5 | 4 085 |
2 | 42 | 37 | 5 | 4 080 |
3 | 42 | 37 | 5 | 4 075 |
4 | 42 | 37 | 5 | 4 070 |
5 | 42 | 36 | 5 | 4 065 |
6 | 42 | 36 | 5 | 4 060 |
7 | 42 | 36 | 5 | 4 055 |
8 | 42 | 36 | 5 | 4 050 |
9 | 42 | 36 | 5 | 4 044 |
10 | 42 | 36 | 5 | 4 039 |
11 | 42 | 36 | 5 | 4 034 |
12 | 42 | 36 | 5 | 4 028 |
13 | 42 | 36 | 5 | 4 023 |
14 | 42 | 36 | 5 | 4 018 |
15 | 42 | 36 | 6 | 4 012 |
16 | 42 | 36 | 6 | 4 006 |
17 | 42 | 36 | 6 | 4 001 |
18 | 42 | 36 | 6 | 3 995 |
19 | 42 | 36 | 6 | 3 989 |
20 | 42 | 36 | 6 | 3 984 |
21 | 42 | 36 | 6 | 3 978 |
22 | 42 | 36 | 6 | 3 972 |
23 | 42 | 36 | 6 | 3 966 |
24 | 42 | 36 | 6 | 3 960 |
25 | 42 | 35 | 6 | 3 954 |
26 | 42 | 35 | 6 | 3 948 |
27 | 42 | 35 | 6 | 3 942 |
28 | 42 | 35 | 6 | 3 935 |
29 | 42 | 35 | 6 | 3 929 |
30 | 42 | 35 | 6 | 3 923 |
31 | 42 | 35 | 6 | 3 916 |
32 | 42 | 35 | 6 | 3 910 |
33 | 42 | 35 | 6 | 3 903 |
34 | 42 | 35 | 7 | 3 897 |
35 | 42 | 35 | 7 | 3 890 |
36 | 42 | 35 | 7 | 3 884 |
37 | 42 | 35 | 7 | 3 877 |
38 | 42 | 35 | 7 | 3 870 |
39 | 42 | 35 | 7 | 3 863 |
40 | 42 | 35 | 7 | 3 856 |
41 | 42 | 35 | 7 | 3 849 |
42 | 42 | 34 | 7 | 3 842 |
43 | 42 | 34 | 7 | 3 835 |
44 | 42 | 34 | 7 | 3 828 |
45 | 42 | 34 | 7 | 3 821 |
46 | 42 | 34 | 7 | 3 814 |
47 | 42 | 34 | 7 | 3 806 |
48 | 42 | 34 | 7 | 3 799 |
49 | 42 | 34 | 7 | 3 791 |
50 | 42 | 34 | 8 | 3 784 |
51 | 42 | 34 | 8 | 3 776 |
52 | 42 | 34 | 8 | 3 768 |
53 | 42 | 34 | 8 | 3 761 |
54 | 42 | 34 | 8 | 3 753 |
55 | 42 | 34 | 8 | 3 745 |
56 | 42 | 34 | 8 | 3 737 |
57 | 42 | 33 | 8 | 3 729 |
58 | 42 | 33 | 8 | 3 721 |
59 | 42 | 33 | 8 | 3 713 |
60 | 42 | 33 | 8 | 3 704 |
61 | 42 | 33 | 8 | 3 696 |
62 | 42 | 33 | 8 | 3 688 |
63 | 42 | 33 | 8 | 3 679 |
64 | 42 | 33 | 9 | 3 670 |
65 | 42 | 33 | 9 | 3 662 |
66 | 42 | 33 | 9 | 3 653 |
67 | 42 | 33 | 9 | 3 644 |
68 | 42 | 33 | 9 | 3 635 |
69 | 42 | 33 | 9 | 3 626 |
70 | 42 | 32 | 9 | 3 617 |
71 | 42 | 32 | 9 | 3 608 |
72 | 42 | 32 | 9 | 3 599 |
73 | 42 | 32 | 9 | 3 590 |
74 | 42 | 32 | 9 | 3 580 |
75 | 42 | 32 | 9 | 3 571 |
76 | 42 | 32 | 10 | 3 561 |
77 | 42 | 32 | 10 | 3 552 |
78 | 42 | 32 | 10 | 3 542 |
79 | 42 | 32 | 10 | 3 532 |
80 | 42 | 32 | 10 | 3 523 |
81 | 42 | 32 | 10 | 3 513 |
82 | 42 | 31 | 10 | 3 502 |
83 | 42 | 31 | 10 | 3 492 |
84 | 42 | 31 | 10 | 3 482 |
85 | 42 | 31 | 10 | 3 472 |
86 | 42 | 31 | 10 | 3 461 |
87 | 42 | 31 | 11 | 3 451 |
88 | 42 | 31 | 11 | 3 440 |
89 | 42 | 31 | 11 | 3 430 |
90 | 42 | 31 | 11 | 3 419 |
91 | 42 | 31 | 11 | 3 408 |
92 | 42 | 31 | 11 | 3 397 |
93 | 42 | 30 | 11 | 3 386 |
94 | 42 | 30 | 11 | 3 375 |
95 | 42 | 30 | 11 | 3 363 |
96 | 42 | 30 | 11 | 3 352 |
97 | 42 | 30 | 11 | 3 340 |
98 | 42 | 30 | 12 | 3 329 |
99 | 42 | 30 | 12 | 3 317 |
100 | 42 | 30 | 12 | 3 305 |
101 | 42 | 30 | 12 | 3 293 |
102 | 42 | 30 | 12 | 3 281 |
103 | 42 | 29 | 12 | 3 269 |
104 | 42 | 29 | 12 | 3 257 |
105 | 42 | 29 | 12 | 3 245 |
106 | 42 | 29 | 12 | 3 232 |
107 | 42 | 29 | 13 | 3 220 |
108 | 42 | 29 | 13 | 3 207 |
109 | 42 | 29 | 13 | 3 194 |
110 | 42 | 29 | 13 | 3 181 |
111 | 42 | 28 | 13 | 3 168 |
112 | 42 | 28 | 13 | 3 155 |
113 | 42 | 28 | 13 | 3 142 |
114 | 42 | 28 | 13 | 3 128 |
115 | 42 | 28 | 13 | 3 115 |
116 | 42 | 28 | 14 | 3 101 |
117 | 42 | 28 | 14 | 3 088 |
118 | 42 | 28 | 14 | 3 074 |
119 | 42 | 28 | 14 | 3 060 |
120 | 42 | 27 | 14 | 3 046 |
121 | 42 | 27 | 14 | 3 031 |
122 | 42 | 27 | 14 | 3 017 |
123 | 42 | 27 | 14 | 3 002 |
124 | 42 | 27 | 15 | 2 988 |
125 | 42 | 27 | 15 | 2 973 |
126 | 42 | 27 | 15 | 2 958 |
127 | 42 | 27 | 15 | 2 943 |
128 | 42 | 26 | 15 | 2 928 |
129 | 42 | 26 | 15 | 2 913 |
130 | 42 | 26 | 15 | 2 897 |
131 | 42 | 26 | 16 | 2 882 |
132 | 42 | 26 | 16 | 2 866 |
133 | 42 | 26 | 16 | 2 850 |
134 | 42 | 26 | 16 | 2 834 |
135 | 42 | 25 | 16 | 2 818 |
136 | 42 | 25 | 16 | 2 802 |
137 | 42 | 25 | 16 | 2 785 |
138 | 42 | 25 | 17 | 2 769 |
139 | 42 | 25 | 17 | 2 752 |
140 | 42 | 25 | 17 | 2 735 |
141 | 42 | 25 | 17 | 2 718 |
142 | 42 | 24 | 17 | 2 701 |
143 | 42 | 24 | 17 | 2 684 |
144 | 42 | 24 | 17 | 2 666 |
145 | 42 | 24 | 18 | 2 649 |
146 | 42 | 24 | 18 | 2 631 |
147 | 42 | 24 | 18 | 2 613 |
148 | 42 | 23 | 18 | 2 595 |
149 | 42 | 23 | 18 | 2 576 |
150 | 42 | 23 | 18 | 2 558 |
151 | 42 | 23 | 19 | 2 539 |
152 | 42 | 23 | 19 | 2 521 |
153 | 42 | 23 | 19 | 2 502 |
154 | 42 | 22 | 19 | 2 483 |
155 | 42 | 22 | 19 | 2 463 |
156 | 42 | 22 | 19 | 2 444 |
157 | 42 | 22 | 20 | 2 424 |
158 | 42 | 22 | 20 | 2 404 |
159 | 42 | 22 | 20 | 2 384 |
160 | 42 | 21 | 20 | 2 364 |
161 | 42 | 21 | 20 | 2 344 |
162 | 42 | 21 | 21 | 2 323 |
163 | 42 | 21 | 21 | 2 303 |
164 | 42 | 21 | 21 | 2 282 |
165 | 42 | 20 | 21 | 2 261 |
166 | 42 | 20 | 21 | 2 239 |
167 | 42 | 20 | 21 | 2 218 |
168 | 42 | 20 | 22 | 2 196 |
169 | 42 | 20 | 22 | 2 174 |
170 | 42 | 19 | 22 | 2 152 |
171 | 42 | 19 | 22 | 2 130 |
172 | 42 | 19 | 22 | 2 108 |
173 | 42 | 19 | 23 | 2 085 |
174 | 42 | 19 | 23 | 2 062 |
175 | 42 | 18 | 23 | 2 039 |
176 | 42 | 18 | 23 | 2 016 |
177 | 42 | 18 | 23 | 1 992 |
178 | 42 | 18 | 24 | 1 969 |
179 | 42 | 18 | 24 | 1 945 |
180 | 42 | 17 | 24 | 1 921 |
181 | 42 | 17 | 24 | 1 896 |
182 | 42 | 17 | 25 | 1 872 |
183 | 42 | 17 | 25 | 1 847 |
184 | 42 | 17 | 25 | 1 822 |
185 | 42 | 16 | 25 | 1 797 |
186 | 42 | 16 | 25 | 1 772 |
187 | 42 | 16 | 26 | 1 746 |
188 | 42 | 16 | 26 | 1 720 |
189 | 42 | 15 | 26 | 1 694 |
190 | 42 | 15 | 26 | 1 668 |
191 | 42 | 15 | 27 | 1 641 |
192 | 42 | 15 | 27 | 1 614 |
193 | 42 | 14 | 27 | 1 587 |
194 | 42 | 14 | 27 | 1 560 |
195 | 42 | 14 | 28 | 1 532 |
196 | 42 | 14 | 28 | 1 504 |
197 | 42 | 13 | 28 | 1 476 |
198 | 42 | 13 | 28 | 1 448 |
199 | 42 | 13 | 29 | 1 420 |
200 | 42 | 13 | 29 | 1 391 |
201 | 42 | 12 | 29 | 1 362 |
202 | 42 | 12 | 29 | 1 332 |
203 | 42 | 12 | 30 | 1 303 |
204 | 42 | 12 | 30 | 1 273 |
205 | 42 | 11 | 30 | 1 243 |
206 | 42 | 11 | 30 | 1 212 |
207 | 42 | 11 | 31 | 1 182 |
208 | 42 | 11 | 31 | 1 151 |
209 | 42 | 10 | 31 | 1 120 |
210 | 42 | 10 | 31 | 1 088 |
211 | 42 | 10 | 32 | 1 056 |
212 | 42 | 9 | 32 | 1 024 |
213 | 42 | 9 | 32 | 992 |
214 | 42 | 9 | 33 | 959 |
215 | 42 | 9 | 33 | 926 |
216 | 42 | 8 | 33 | 893 |
217 | 42 | 8 | 34 | 860 |
218 | 42 | 8 | 34 | 826 |
219 | 42 | 7 | 34 | 792 |
220 | 42 | 7 | 34 | 757 |
221 | 42 | 7 | 35 | 722 |
222 | 42 | 6 | 35 | 687 |
223 | 42 | 6 | 35 | 652 |
224 | 42 | 6 | 36 | 616 |
225 | 42 | 6 | 36 | 580 |
226 | 42 | 5 | 36 | 544 |
227 | 42 | 5 | 37 | 507 |
228 | 42 | 5 | 37 | 470 |
229 | 42 | 4 | 37 | 433 |
230 | 42 | 4 | 38 | 395 |
231 | 42 | 4 | 38 | 358 |
232 | 42 | 3 | 38 | 319 |
233 | 42 | 3 | 39 | 281 |
234 | 42 | 3 | 39 | 242 |
235 | 42 | 2 | 39 | 202 |
236 | 42 | 2 | 40 | 162 |
237 | 42 | 1 | 40 | 122 |
238 | 42 | 1 | 40 | 82 |
239 | 42 | 1 | 41 | 41 |
240 | 42 | 0 | 41 | 0 |