3 Schlafzimmer Wohnung zum Kauf in Hillbrow
Angeboten von deliadietrich.kwsouthafrica.co.za- € 19 386 Kaufpreis
- 3 Schlafz.
- 1 Badez.
- 1 489 m² Gesamtfl.
- € 13 Pro m²
- Merken
- Karte
- Details
- Ausblenden
Queen Anne is one of the sectional title blocks in Hillbrow with exceptional potential. A sound opportunity not to be missed.
This is a spacious 51m2 apartment that has a one bedroom, lounge, bathroom (separated toilet) and an open balcony.
The unit is currently tenanted, and the rental income achieved is R 3 350.00. Rental amount of R3 950.00 can easily be achieved if maintained properly.
Calculation:
Purchase with Bond (90%):
R 158 Bond at 90 %
=R 1 541.00 pm.
Monthly Levy
=R 756.80 pm.
Rental Management fee (if applicable)
=R 454.25 pm.
Total
=R 2 752.05 pm.
R 3 950.00 rental income - R 2 752.05 expenses
=R1 197.95 Cashflow positive
Purchase with Cash:
Monthly Levy
=R 756.80 pm.
Rental Management fee (if applicable)
=R 454.25 pm.
Total
=R 1 211.05 pm.
R 3 950.00 rental income R 1 211.05 expenses
=R 2 738.95 Cashflow positive.
Gross Yield: 30% at R 3 950.00 rental income
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 74 | 65 | 9 | 7 245 |
2 | 74 | 65 | 9 | 7 237 |
3 | 74 | 65 | 9 | 7 228 |
4 | 74 | 65 | 9 | 7 219 |
5 | 74 | 65 | 9 | 7 210 |
6 | 74 | 65 | 9 | 7 201 |
7 | 74 | 65 | 9 | 7 192 |
8 | 74 | 64 | 9 | 7 183 |
9 | 74 | 64 | 9 | 7 173 |
10 | 74 | 64 | 9 | 7 164 |
11 | 74 | 64 | 9 | 7 154 |
12 | 74 | 64 | 10 | 7 145 |
13 | 74 | 64 | 10 | 7 135 |
14 | 74 | 64 | 10 | 7 125 |
15 | 74 | 64 | 10 | 7 116 |
16 | 74 | 64 | 10 | 7 106 |
17 | 74 | 64 | 10 | 7 096 |
18 | 74 | 64 | 10 | 7 086 |
19 | 74 | 63 | 10 | 7 075 |
20 | 74 | 63 | 10 | 7 065 |
21 | 74 | 63 | 10 | 7 055 |
22 | 74 | 63 | 10 | 7 044 |
23 | 74 | 63 | 11 | 7 034 |
24 | 74 | 63 | 11 | 7 023 |
25 | 74 | 63 | 11 | 7 013 |
26 | 74 | 63 | 11 | 7 002 |
27 | 74 | 63 | 11 | 6 991 |
28 | 74 | 63 | 11 | 6 980 |
29 | 74 | 63 | 11 | 6 969 |
30 | 74 | 62 | 11 | 6 957 |
31 | 74 | 62 | 11 | 6 946 |
32 | 74 | 62 | 11 | 6 935 |
33 | 74 | 62 | 12 | 6 923 |
34 | 74 | 62 | 12 | 6 912 |
35 | 74 | 62 | 12 | 6 900 |
36 | 74 | 62 | 12 | 6 888 |
37 | 74 | 62 | 12 | 6 876 |
38 | 74 | 62 | 12 | 6 864 |
39 | 74 | 61 | 12 | 6 852 |
40 | 74 | 61 | 12 | 6 840 |
41 | 74 | 61 | 12 | 6 827 |
42 | 74 | 61 | 12 | 6 815 |
43 | 74 | 61 | 13 | 6 802 |
44 | 74 | 61 | 13 | 6 789 |
45 | 74 | 61 | 13 | 6 777 |
46 | 74 | 61 | 13 | 6 764 |
47 | 74 | 61 | 13 | 6 751 |
48 | 74 | 60 | 13 | 6 737 |
49 | 74 | 60 | 13 | 6 724 |
50 | 74 | 60 | 13 | 6 711 |
51 | 74 | 60 | 14 | 6 697 |
52 | 74 | 60 | 14 | 6 684 |
53 | 74 | 60 | 14 | 6 670 |
54 | 74 | 60 | 14 | 6 656 |
55 | 74 | 60 | 14 | 6 642 |
56 | 74 | 60 | 14 | 6 628 |
57 | 74 | 59 | 14 | 6 613 |
58 | 74 | 59 | 14 | 6 599 |
59 | 74 | 59 | 15 | 6 585 |
60 | 74 | 59 | 15 | 6 570 |
61 | 74 | 59 | 15 | 6 555 |
62 | 74 | 59 | 15 | 6 540 |
63 | 74 | 59 | 15 | 6 525 |
64 | 74 | 58 | 15 | 6 510 |
65 | 74 | 58 | 15 | 6 495 |
66 | 74 | 58 | 15 | 6 479 |
67 | 74 | 58 | 16 | 6 464 |
68 | 74 | 58 | 16 | 6 448 |
69 | 74 | 58 | 16 | 6 432 |
70 | 74 | 58 | 16 | 6 416 |
71 | 74 | 57 | 16 | 6 400 |
72 | 74 | 57 | 16 | 6 383 |
73 | 74 | 57 | 16 | 6 367 |
74 | 74 | 57 | 17 | 6 350 |
75 | 74 | 57 | 17 | 6 334 |
76 | 74 | 57 | 17 | 6 317 |
77 | 74 | 57 | 17 | 6 300 |
78 | 74 | 56 | 17 | 6 282 |
79 | 74 | 56 | 17 | 6 265 |
80 | 74 | 56 | 18 | 6 247 |
81 | 74 | 56 | 18 | 6 230 |
82 | 74 | 56 | 18 | 6 212 |
83 | 74 | 56 | 18 | 6 194 |
84 | 74 | 55 | 18 | 6 176 |
85 | 74 | 55 | 18 | 6 157 |
86 | 74 | 55 | 18 | 6 139 |
87 | 74 | 55 | 19 | 6 120 |
88 | 74 | 55 | 19 | 6 102 |
89 | 74 | 55 | 19 | 6 083 |
90 | 74 | 54 | 19 | 6 063 |
91 | 74 | 54 | 19 | 6 044 |
92 | 74 | 54 | 19 | 6 025 |
93 | 74 | 54 | 20 | 6 005 |
94 | 74 | 54 | 20 | 5 985 |
95 | 74 | 54 | 20 | 5 965 |
96 | 74 | 53 | 20 | 5 945 |
97 | 74 | 53 | 20 | 5 924 |
98 | 74 | 53 | 21 | 5 904 |
99 | 74 | 53 | 21 | 5 883 |
100 | 74 | 53 | 21 | 5 862 |
101 | 74 | 53 | 21 | 5 841 |
102 | 74 | 52 | 21 | 5 820 |
103 | 74 | 52 | 22 | 5 798 |
104 | 74 | 52 | 22 | 5 777 |
105 | 74 | 52 | 22 | 5 755 |
106 | 74 | 52 | 22 | 5 733 |
107 | 74 | 51 | 22 | 5 710 |
108 | 74 | 51 | 22 | 5 688 |
109 | 74 | 51 | 23 | 5 665 |
110 | 74 | 51 | 23 | 5 642 |
111 | 74 | 51 | 23 | 5 619 |
112 | 74 | 50 | 23 | 5 596 |
113 | 74 | 50 | 24 | 5 572 |
114 | 74 | 50 | 24 | 5 548 |
115 | 74 | 50 | 24 | 5 525 |
116 | 74 | 49 | 24 | 5 500 |
117 | 74 | 49 | 24 | 5 476 |
118 | 74 | 49 | 25 | 5 451 |
119 | 74 | 49 | 25 | 5 427 |
120 | 74 | 49 | 25 | 5 402 |
121 | 74 | 48 | 25 | 5 376 |
122 | 74 | 48 | 25 | 5 351 |
123 | 74 | 48 | 26 | 5 325 |
124 | 74 | 48 | 26 | 5 299 |
125 | 74 | 47 | 26 | 5 273 |
126 | 74 | 47 | 26 | 5 247 |
127 | 74 | 47 | 27 | 5 220 |
128 | 74 | 47 | 27 | 5 193 |
129 | 74 | 47 | 27 | 5 166 |
130 | 74 | 46 | 27 | 5 139 |
131 | 74 | 46 | 28 | 5 111 |
132 | 74 | 46 | 28 | 5 083 |
133 | 74 | 46 | 28 | 5 055 |
134 | 74 | 45 | 28 | 5 027 |
135 | 74 | 45 | 29 | 4 998 |
136 | 74 | 45 | 29 | 4 969 |
137 | 74 | 45 | 29 | 4 940 |
138 | 74 | 44 | 29 | 4 911 |
139 | 74 | 44 | 30 | 4 881 |
140 | 74 | 44 | 30 | 4 851 |
141 | 74 | 43 | 30 | 4 821 |
142 | 74 | 43 | 30 | 4 790 |
143 | 74 | 43 | 31 | 4 760 |
144 | 74 | 43 | 31 | 4 729 |
145 | 74 | 42 | 31 | 4 697 |
146 | 74 | 42 | 32 | 4 666 |
147 | 74 | 42 | 32 | 4 634 |
148 | 74 | 42 | 32 | 4 602 |
149 | 74 | 41 | 32 | 4 569 |
150 | 74 | 41 | 33 | 4 537 |
151 | 74 | 41 | 33 | 4 504 |
152 | 74 | 40 | 33 | 4 470 |
153 | 74 | 40 | 34 | 4 437 |
154 | 74 | 40 | 34 | 4 403 |
155 | 74 | 39 | 34 | 4 369 |
156 | 74 | 39 | 35 | 4 334 |
157 | 74 | 39 | 35 | 4 299 |
158 | 74 | 39 | 35 | 4 264 |
159 | 74 | 38 | 35 | 4 229 |
160 | 74 | 38 | 36 | 4 193 |
161 | 74 | 38 | 36 | 4 157 |
162 | 74 | 37 | 36 | 4 121 |
163 | 74 | 37 | 37 | 4 084 |
164 | 74 | 37 | 37 | 4 047 |
165 | 74 | 36 | 37 | 4 009 |
166 | 74 | 36 | 38 | 3 972 |
167 | 74 | 36 | 38 | 3 934 |
168 | 74 | 35 | 38 | 3 895 |
169 | 74 | 35 | 39 | 3 857 |
170 | 74 | 35 | 39 | 3 817 |
171 | 74 | 34 | 39 | 3 778 |
172 | 74 | 34 | 40 | 3 738 |
173 | 74 | 33 | 40 | 3 698 |
174 | 74 | 33 | 41 | 3 657 |
175 | 74 | 33 | 41 | 3 617 |
176 | 74 | 32 | 41 | 3 575 |
177 | 74 | 32 | 42 | 3 534 |
178 | 74 | 32 | 42 | 3 492 |
179 | 74 | 31 | 42 | 3 449 |
180 | 74 | 31 | 43 | 3 407 |
181 | 74 | 31 | 43 | 3 364 |
182 | 74 | 30 | 44 | 3 320 |
183 | 74 | 30 | 44 | 3 276 |
184 | 74 | 29 | 44 | 3 232 |
185 | 74 | 29 | 45 | 3 187 |
186 | 74 | 29 | 45 | 3 142 |
187 | 74 | 28 | 45 | 3 097 |
188 | 74 | 28 | 46 | 3 051 |
189 | 74 | 27 | 46 | 3 004 |
190 | 74 | 27 | 47 | 2 958 |
191 | 74 | 26 | 47 | 2 910 |
192 | 74 | 26 | 48 | 2 863 |
193 | 74 | 26 | 48 | 2 815 |
194 | 74 | 25 | 48 | 2 766 |
195 | 74 | 25 | 49 | 2 718 |
196 | 74 | 24 | 49 | 2 668 |
197 | 74 | 24 | 50 | 2 619 |
198 | 74 | 23 | 50 | 2 568 |
199 | 74 | 23 | 51 | 2 518 |
200 | 74 | 23 | 51 | 2 467 |
201 | 74 | 22 | 52 | 2 415 |
202 | 74 | 22 | 52 | 2 363 |
203 | 74 | 21 | 52 | 2 311 |
204 | 74 | 21 | 53 | 2 258 |
205 | 74 | 20 | 53 | 2 204 |
206 | 74 | 20 | 54 | 2 150 |
207 | 74 | 19 | 54 | 2 096 |
208 | 74 | 19 | 55 | 2 041 |
209 | 74 | 18 | 55 | 1 986 |
210 | 74 | 18 | 56 | 1 930 |
211 | 74 | 17 | 56 | 1 873 |
212 | 74 | 17 | 57 | 1 817 |
213 | 74 | 16 | 57 | 1 759 |
214 | 74 | 16 | 58 | 1 701 |
215 | 74 | 15 | 58 | 1 643 |
216 | 74 | 15 | 59 | 1 584 |
217 | 74 | 14 | 59 | 1 525 |
218 | 74 | 14 | 60 | 1 465 |
219 | 74 | 13 | 61 | 1 404 |
220 | 74 | 13 | 61 | 1 343 |
221 | 74 | 12 | 62 | 1 281 |
222 | 74 | 11 | 62 | 1 219 |
223 | 74 | 11 | 63 | 1 157 |
224 | 74 | 10 | 63 | 1 093 |
225 | 74 | 10 | 64 | 1 029 |
226 | 74 | 9 | 64 | 965 |
227 | 74 | 9 | 65 | 900 |
228 | 74 | 8 | 66 | 834 |
229 | 74 | 7 | 66 | 768 |
230 | 74 | 7 | 67 | 701 |
231 | 74 | 6 | 67 | 634 |
232 | 74 | 6 | 68 | 566 |
233 | 74 | 5 | 69 | 498 |
234 | 74 | 4 | 69 | 428 |
235 | 74 | 4 | 70 | 359 |
236 | 74 | 3 | 70 | 288 |
237 | 74 | 3 | 71 | 217 |
238 | 74 | 2 | 72 | 145 |
239 | 74 | 1 | 72 | 73 |
240 | 74 | 1 | 73 | 0 |