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
Langton Hall, located in Hillbrow Johannesburg is the perfect investment opportunity for investors.
This is a one bedroom apartment that has a kitchen, spacious lounge, bathroom with separate toilet, kitchen and an open balcony.
The unit is currently tenanted. The potential rent for the unit is between R 3 800.00 to R 4 .00. This is currently achieved and paid by the tenant.
Calculation:
Purchase with Bond (90%):
R 125 .00 Bond at 90 %
=R 1 219.00 pm.
Monthly Levy
=R 1 792.25 pm.
Rental Management fee (if applicable)
=R 460.00 pm.
Total
=R 3 471.25 pm.
R 4 .00 rental income - R 3 471.25 expenses
=R 528.75 Cashflow positive.
Purchase with Cash:
Monthly Levy
=R 1 792.25 pm.
Rental Management fee (if applicable)
=R 460.00 pm.
Total
=R 2 252.25 pm.
R 4 .00 rental income R 2 252.25 expenses
=R 1 747.75 Cashflow positive.
Gross Yield: 38% at R 4 .00 rental income
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 58 | 51 | 7 | 5 732 |
2 | 58 | 51 | 7 | 5 725 |
3 | 58 | 51 | 7 | 5 718 |
4 | 58 | 51 | 7 | 5 711 |
5 | 58 | 51 | 7 | 5 704 |
6 | 58 | 51 | 7 | 5 697 |
7 | 58 | 51 | 7 | 5 690 |
8 | 58 | 51 | 7 | 5 682 |
9 | 58 | 51 | 7 | 5 675 |
10 | 58 | 51 | 7 | 5 668 |
11 | 58 | 51 | 7 | 5 660 |
12 | 58 | 51 | 8 | 5 653 |
13 | 58 | 51 | 8 | 5 645 |
14 | 58 | 51 | 8 | 5 637 |
15 | 58 | 51 | 8 | 5 630 |
16 | 58 | 50 | 8 | 5 622 |
17 | 58 | 50 | 8 | 5 614 |
18 | 58 | 50 | 8 | 5 606 |
19 | 58 | 50 | 8 | 5 598 |
20 | 58 | 50 | 8 | 5 590 |
21 | 58 | 50 | 8 | 5 581 |
22 | 58 | 50 | 8 | 5 573 |
23 | 58 | 50 | 8 | 5 565 |
24 | 58 | 50 | 8 | 5 556 |
25 | 58 | 50 | 8 | 5 548 |
26 | 58 | 50 | 9 | 5 539 |
27 | 58 | 50 | 9 | 5 531 |
28 | 58 | 50 | 9 | 5 522 |
29 | 58 | 49 | 9 | 5 513 |
30 | 58 | 49 | 9 | 5 504 |
31 | 58 | 49 | 9 | 5 495 |
32 | 58 | 49 | 9 | 5 486 |
33 | 58 | 49 | 9 | 5 477 |
34 | 58 | 49 | 9 | 5 468 |
35 | 58 | 49 | 9 | 5 459 |
36 | 58 | 49 | 9 | 5 449 |
37 | 58 | 49 | 9 | 5 440 |
38 | 58 | 49 | 10 | 5 430 |
39 | 58 | 49 | 10 | 5 421 |
40 | 58 | 49 | 10 | 5 411 |
41 | 58 | 48 | 10 | 5 401 |
42 | 58 | 48 | 10 | 5 391 |
43 | 58 | 48 | 10 | 5 381 |
44 | 58 | 48 | 10 | 5 371 |
45 | 58 | 48 | 10 | 5 361 |
46 | 58 | 48 | 10 | 5 351 |
47 | 58 | 48 | 10 | 5 341 |
48 | 58 | 48 | 10 | 5 330 |
49 | 58 | 48 | 11 | 5 320 |
50 | 58 | 48 | 11 | 5 309 |
51 | 58 | 48 | 11 | 5 298 |
52 | 58 | 47 | 11 | 5 288 |
53 | 58 | 47 | 11 | 5 277 |
54 | 58 | 47 | 11 | 5 266 |
55 | 58 | 47 | 11 | 5 255 |
56 | 58 | 47 | 11 | 5 244 |
57 | 58 | 47 | 11 | 5 232 |
58 | 58 | 47 | 11 | 5 221 |
59 | 58 | 47 | 11 | 5 209 |
60 | 58 | 47 | 12 | 5 198 |
61 | 58 | 47 | 12 | 5 186 |
62 | 58 | 46 | 12 | 5 174 |
63 | 58 | 46 | 12 | 5 162 |
64 | 58 | 46 | 12 | 5 150 |
65 | 58 | 46 | 12 | 5 138 |
66 | 58 | 46 | 12 | 5 126 |
67 | 58 | 46 | 12 | 5 114 |
68 | 58 | 46 | 12 | 5 101 |
69 | 58 | 46 | 13 | 5 089 |
70 | 58 | 46 | 13 | 5 076 |
71 | 58 | 45 | 13 | 5 063 |
72 | 58 | 45 | 13 | 5 050 |
73 | 58 | 45 | 13 | 5 037 |
74 | 58 | 45 | 13 | 5 024 |
75 | 58 | 45 | 13 | 5 011 |
76 | 58 | 45 | 13 | 4 997 |
77 | 58 | 45 | 13 | 4 984 |
78 | 58 | 45 | 14 | 4 970 |
79 | 58 | 45 | 14 | 4 957 |
80 | 58 | 44 | 14 | 4 943 |
81 | 58 | 44 | 14 | 4 929 |
82 | 58 | 44 | 14 | 4 915 |
83 | 58 | 44 | 14 | 4 900 |
84 | 58 | 44 | 14 | 4 886 |
85 | 58 | 44 | 14 | 4 872 |
86 | 58 | 44 | 15 | 4 857 |
87 | 58 | 44 | 15 | 4 842 |
88 | 58 | 43 | 15 | 4 827 |
89 | 58 | 43 | 15 | 4 812 |
90 | 58 | 43 | 15 | 4 797 |
91 | 58 | 43 | 15 | 4 782 |
92 | 58 | 43 | 15 | 4 766 |
93 | 58 | 43 | 16 | 4 751 |
94 | 58 | 43 | 16 | 4 735 |
95 | 58 | 42 | 16 | 4 719 |
96 | 58 | 42 | 16 | 4 703 |
97 | 58 | 42 | 16 | 4 687 |
98 | 58 | 42 | 16 | 4 671 |
99 | 58 | 42 | 16 | 4 654 |
100 | 58 | 42 | 17 | 4 638 |
101 | 58 | 42 | 17 | 4 621 |
102 | 58 | 41 | 17 | 4 604 |
103 | 58 | 41 | 17 | 4 587 |
104 | 58 | 41 | 17 | 4 570 |
105 | 58 | 41 | 17 | 4 553 |
106 | 58 | 41 | 17 | 4 535 |
107 | 58 | 41 | 18 | 4 518 |
108 | 58 | 40 | 18 | 4 500 |
109 | 58 | 40 | 18 | 4 482 |
110 | 58 | 40 | 18 | 4 464 |
111 | 58 | 40 | 18 | 4 446 |
112 | 58 | 40 | 18 | 4 427 |
113 | 58 | 40 | 19 | 4 408 |
114 | 58 | 39 | 19 | 4 390 |
115 | 58 | 39 | 19 | 4 371 |
116 | 58 | 39 | 19 | 4 352 |
117 | 58 | 39 | 19 | 4 332 |
118 | 58 | 39 | 19 | 4 313 |
119 | 58 | 39 | 20 | 4 293 |
120 | 58 | 38 | 20 | 4 273 |
121 | 58 | 38 | 20 | 4 253 |
122 | 58 | 38 | 20 | 4 233 |
123 | 58 | 38 | 20 | 4 213 |
124 | 58 | 38 | 21 | 4 192 |
125 | 58 | 38 | 21 | 4 172 |
126 | 58 | 37 | 21 | 4 151 |
127 | 58 | 37 | 21 | 4 130 |
128 | 58 | 37 | 21 | 4 109 |
129 | 58 | 37 | 21 | 4 087 |
130 | 58 | 37 | 22 | 4 065 |
131 | 58 | 36 | 22 | 4 044 |
132 | 58 | 36 | 22 | 4 022 |
133 | 58 | 36 | 22 | 3 999 |
134 | 58 | 36 | 22 | 3 977 |
135 | 58 | 36 | 23 | 3 954 |
136 | 58 | 35 | 23 | 3 931 |
137 | 58 | 35 | 23 | 3 908 |
138 | 58 | 35 | 23 | 3 885 |
139 | 58 | 35 | 23 | 3 862 |
140 | 58 | 35 | 24 | 3 838 |
141 | 58 | 34 | 24 | 3 814 |
142 | 58 | 34 | 24 | 3 790 |
143 | 58 | 34 | 24 | 3 766 |
144 | 58 | 34 | 25 | 3 741 |
145 | 58 | 34 | 25 | 3 716 |
146 | 58 | 33 | 25 | 3 691 |
147 | 58 | 33 | 25 | 3 666 |
148 | 58 | 33 | 25 | 3 641 |
149 | 58 | 33 | 26 | 3 615 |
150 | 58 | 32 | 26 | 3 589 |
151 | 58 | 32 | 26 | 3 563 |
152 | 58 | 32 | 26 | 3 537 |
153 | 58 | 32 | 27 | 3 510 |
154 | 58 | 31 | 27 | 3 483 |
155 | 58 | 31 | 27 | 3 456 |
156 | 58 | 31 | 27 | 3 429 |
157 | 58 | 31 | 28 | 3 402 |
158 | 58 | 30 | 28 | 3 374 |
159 | 58 | 30 | 28 | 3 346 |
160 | 58 | 30 | 28 | 3 317 |
161 | 58 | 30 | 29 | 3 289 |
162 | 58 | 29 | 29 | 3 260 |
163 | 58 | 29 | 29 | 3 231 |
164 | 58 | 29 | 29 | 3 202 |
165 | 58 | 29 | 30 | 3 172 |
166 | 58 | 28 | 30 | 3 142 |
167 | 58 | 28 | 30 | 3 112 |
168 | 58 | 28 | 30 | 3 082 |
169 | 58 | 28 | 31 | 3 051 |
170 | 58 | 27 | 31 | 3 020 |
171 | 58 | 27 | 31 | 2 989 |
172 | 58 | 27 | 31 | 2 957 |
173 | 58 | 26 | 32 | 2 926 |
174 | 58 | 26 | 32 | 2 894 |
175 | 58 | 26 | 32 | 2 861 |
176 | 58 | 26 | 33 | 2 829 |
177 | 58 | 25 | 33 | 2 796 |
178 | 58 | 25 | 33 | 2 763 |
179 | 58 | 25 | 34 | 2 729 |
180 | 58 | 24 | 34 | 2 695 |
181 | 58 | 24 | 34 | 2 661 |
182 | 58 | 24 | 34 | 2 627 |
183 | 58 | 24 | 35 | 2 592 |
184 | 58 | 23 | 35 | 2 557 |
185 | 58 | 23 | 35 | 2 521 |
186 | 58 | 23 | 36 | 2 486 |
187 | 58 | 22 | 36 | 2 450 |
188 | 58 | 22 | 36 | 2 413 |
189 | 58 | 22 | 37 | 2 377 |
190 | 58 | 21 | 37 | 2 340 |
191 | 58 | 21 | 37 | 2 303 |
192 | 58 | 21 | 38 | 2 265 |
193 | 58 | 20 | 38 | 2 227 |
194 | 58 | 20 | 38 | 2 189 |
195 | 58 | 20 | 39 | 2 150 |
196 | 58 | 19 | 39 | 2 111 |
197 | 58 | 19 | 39 | 2 072 |
198 | 58 | 19 | 40 | 2 032 |
199 | 58 | 18 | 40 | 1 992 |
200 | 58 | 18 | 40 | 1 951 |
201 | 58 | 17 | 41 | 1 911 |
202 | 58 | 17 | 41 | 1 870 |
203 | 58 | 17 | 42 | 1 828 |
204 | 58 | 16 | 42 | 1 786 |
205 | 58 | 16 | 42 | 1 744 |
206 | 58 | 16 | 43 | 1 701 |
207 | 58 | 15 | 43 | 1 658 |
208 | 58 | 15 | 43 | 1 615 |
209 | 58 | 14 | 44 | 1 571 |
210 | 58 | 14 | 44 | 1 527 |
211 | 58 | 14 | 45 | 1 482 |
212 | 58 | 13 | 45 | 1 437 |
213 | 58 | 13 | 45 | 1 392 |
214 | 58 | 12 | 46 | 1 346 |
215 | 58 | 12 | 46 | 1 300 |
216 | 58 | 12 | 47 | 1 253 |
217 | 58 | 11 | 47 | 1 206 |
218 | 58 | 11 | 47 | 1 159 |
219 | 58 | 10 | 48 | 1 111 |
220 | 58 | 10 | 48 | 1 063 |
221 | 58 | 10 | 49 | 1 014 |
222 | 58 | 9 | 49 | 965 |
223 | 58 | 9 | 50 | 915 |
224 | 58 | 8 | 50 | 865 |
225 | 58 | 8 | 51 | 814 |
226 | 58 | 7 | 51 | 763 |
227 | 58 | 7 | 51 | 712 |
228 | 58 | 6 | 52 | 660 |
229 | 58 | 6 | 52 | 608 |
230 | 58 | 5 | 53 | 555 |
231 | 58 | 5 | 53 | 502 |
232 | 58 | 4 | 54 | 448 |
233 | 58 | 4 | 54 | 394 |
234 | 58 | 4 | 55 | 339 |
235 | 58 | 3 | 55 | 284 |
236 | 58 | 3 | 56 | 228 |
237 | 58 | 2 | 56 | 172 |
238 | 58 | 2 | 57 | 115 |
239 | 58 | 1 | 57 | 58 |
240 | 58 | 1 | 58 | 0 |