1 Schlafzimmer Wohnung zum Kauf in Hillbrow Johannesburg

1 Schlafzimmer Wohnung zum Kauf in Hillbrow

Objekt Informationen & Merkmale

  • Wohnung Objektart
  • Kaufen Angebotsart
  • € 8 060 Kaufpreis
  • 1 Schlafzimmer
  • 1 Badezimmer
  • 51 m² Wohnfläche
  • 51 m² Gesamtfl.
  • € 158 Preis/m²

Objektbeschreibung

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

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


Monatliche Zahlung / Amortisation

%
Zahlung
€ 74 / Monat
Gesamtzahlung
€ 17 675
# 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

Anbieter kontaktieren / Frage stellen