2 Schlafzimmer Wohnung zum Kauf in Buccleuch Sandton

  6. IA0005692217
2 Schlafzimmer Wohnung zum Kauf in Buccleuch
Anbieter anrufen E-Mail schreiben

Objekt Informationen & Merkmale

  • Wohnung Objektart
  • Kaufen Angebotsart
  • € 48 721 Kaufpreis
  • 2 Schlafzimmer
  • 2 Badezimmer
  • 86 m² Wohnfläche
  • 86 m² Gesamtfl.
  • € 567 Preis/m²
  • € 33 Steuern
  • € 48 Nebenkosten
  • Ja Wohngebiet

Objektbeschreibung

INVESTMENT PROPERTY WITH GOOD RETURNS!!!!
SEPARATE 1-BED UNITS BUT CONSIDERED AS ONE R482 000 EACH UNIT
The property is targeted at investors looking for rental income. It is one unit in a complex. The unit is divided into portions, like all the units in the complex. They have been built to look like two separate units, but at the deeds office, it is one unit. Each owner gets two rental incomes from 2 different tenants but pays only one levy to the body corporate and one rate and taxes to the municipality. Each portion of the unit has a kitchen with a gas stove for cheap cooking, granite countertops, an open-plan lounge, a separate bedroom, and a bathroom (mes). So, the 1 unit comprises two kitchens, two open-plan lounges, two bedrooms, and two bathrooms. Each portion of the unit has pre-paid electricity, which the tenants pay themselves. Water is included in the levies. The complex has a pool, clubhouse, braai facilities, 24hr security, and is close to several amenities, shopping centers, and schools--easy access to the Highway.

Here are the financial details:
2 Lease contracts are in place (1 for each portion of the unit)
Each portion of the unit is 43m2, so in total, the units are 86m2
Total rental income = R11000pm (R5500 x 2 from 2 tenants)

Other costs:
Domestic Effluent - R598.44
CSOS- R21.11
Levy Maintenance - R465.83

INVESTMENT PROPERTY WITH GOOD RETURNS!!!!
SEPARATE 1-BED UNITS BUT CONSIDERED AS ONE R482 000 EACH UNIT
The property is targeted at investors looking for rental income. It is one unit in a complex. The unit is divided into portions, like all the units in the complex. They have been built to look like two separate units, but at the deeds office, it is one unit. Each owner gets two rental incomes from 2 different tenants but pays only one levy to the body corporate and one rate and taxes to the municipality. Each portion of the unit has a kitchen with a gas stove for cheap cooking, granite countertops, an open-plan lounge, a separate bedroom, and a bathroom (mes). So, the 1 unit comprises two kitchens, two open-plan lounges, two bedrooms, and two bathrooms. Each portion of the unit has pre-paid electricity, which the tenants pay themselves. Water is included in the levies. The complex has a pool, clubhouse, braai facilities, 24hr security, and is close to several amenities, shopping centers, and schools--easy access to the Highway.

Here are the financial details:
2 Lease contracts are in place (1 for each portion of the unit)
Each portion of the unit is 43m2, so in total, the units are 86m2
Total rental income = R11000pm (R5500 x 2 from 2 tenants)

Other costs:
Domestic Effluent - R598.44
CSOS- R21.11
Levy Maintenance - R465.83

Monatliche Zahlung / Amortisation

€
€
%
Zahlung
€ 445 / Monat
Gesamtzahlung
€ 106 840
# Gesamt Zinsanteil Kapitalanteil Balance
1 445 393 52 43 797
2 445 392 53 43 744
3 445 392 53 43 691
4 445 391 54 43 637
5 445 391 54 43 582
6 445 390 55 43 528
7 445 390 55 43 473
8 445 389 56 43 417
9 445 389 56 43 361
10 445 388 57 43 304
11 445 388 57 43 247
12 445 387 58 43 189
13 445 387 58 43 131
14 445 386 59 43 072
15 445 386 59 43 012
16 445 385 60 42 953
17 445 385 60 42 892
18 445 384 61 42 831
19 445 384 61 42 770
20 445 383 62 42 708
21 445 383 63 42 645
22 445 382 63 42 582
23 445 381 64 42 518
24 445 381 64 42 454
25 445 380 65 42 389
26 445 380 65 42 324
27 445 379 66 42 258
28 445 379 67 42 191
29 445 378 67 42 124
30 445 377 68 42 056
31 445 377 68 41 988
32 445 376 69 41 919
33 445 376 70 41 849
34 445 375 70 41 779
35 445 374 71 41 708
36 445 374 72 41 636
37 445 373 72 41 564
38 445 372 73 41 491
39 445 372 73 41 418
40 445 371 74 41 344
41 445 370 75 41 269
42 445 370 75 41 194
43 445 369 76 41 117
44 445 368 77 41 041
45 445 368 78 40 963
46 445 367 78 40 885
47 445 366 79 40 806
48 445 366 80 40 726
49 445 365 80 40 646
50 445 364 81 40 565
51 445 363 82 40 483
52 445 363 83 40 401
53 445 362 83 40 317
54 445 361 84 40 233
55 445 360 85 40 149
56 445 360 86 40 063
57 445 359 86 39 977
58 445 358 87 39 890
59 445 357 88 39 802
60 445 357 89 39 714
61 445 356 89 39 624
62 445 355 90 39 534
63 445 354 91 39 443
64 445 353 92 39 351
65 445 353 93 39 258
66 445 352 93 39 165
67 445 351 94 39 071
68 445 350 95 38 975
69 445 349 96 38 879
70 445 348 97 38 783
71 445 347 98 38 685
72 445 347 99 38 586
73 445 346 99 38 487
74 445 345 100 38 386
75 445 344 101 38 285
76 445 343 102 38 183
77 445 342 103 38 080
78 445 341 104 37 976
79 445 340 105 37 871
80 445 339 106 37 765
81 445 338 107 37 658
82 445 337 108 37 550
83 445 336 109 37 441
84 445 335 110 37 332
85 445 334 111 37 221
86 445 333 112 37 109
87 445 332 113 36 996
88 445 331 114 36 883
89 445 330 115 36 768
90 445 329 116 36 652
91 445 328 117 36 535
92 445 327 118 36 417
93 445 326 119 36 298
94 445 325 120 36 178
95 445 324 121 36 057
96 445 323 122 35 935
97 445 322 123 35 812
98 445 321 124 35 688
99 445 320 125 35 562
100 445 319 127 35 436
101 445 317 128 35 308
102 445 316 129 35 179
103 445 315 130 35 049
104 445 314 131 34 918
105 445 313 132 34 785
106 445 312 134 34 652
107 445 310 135 34 517
108 445 309 136 34 381
109 445 308 137 34 244
110 445 307 138 34 106
111 445 306 140 33 966
112 445 304 141 33 825
113 445 303 142 33 683
114 445 302 143 33 540
115 445 300 145 33 395
116 445 299 146 33 249
117 445 298 147 33 102
118 445 297 149 32 953
119 445 295 150 32 803
120 445 294 151 32 652
121 445 293 153 32 499
122 445 291 154 32 345
123 445 290 155 32 190
124 445 288 157 32 033
125 445 287 158 31 874
126 445 286 160 31 715
127 445 284 161 31 554
128 445 283 162 31 391
129 445 281 164 31 227
130 445 280 165 31 062
131 445 278 167 30 895
132 445 277 168 30 727
133 445 275 170 30 557
134 445 274 171 30 385
135 445 272 173 30 212
136 445 271 175 30 038
137 445 269 176 29 862
138 445 268 178 29 684
139 445 266 179 29 505
140 445 264 181 29 324
141 445 263 182 29 142
142 445 261 184 28 957
143 445 259 186 28 772
144 445 258 187 28 584
145 445 256 189 28 395
146 445 254 191 28 204
147 445 253 193 28 012
148 445 251 194 27 818
149 445 249 196 27 622
150 445 247 198 27 424
151 445 246 199 27 224
152 445 244 201 27 023
153 445 242 203 26 820
154 445 240 205 26 615
155 445 238 207 26 408
156 445 237 209 26 200
157 445 235 210 25 989
158 445 233 212 25 777
159 445 231 214 25 563
160 445 229 216 25 347
161 445 227 218 25 128
162 445 225 220 24 908
163 445 223 222 24 686
164 445 221 224 24 462
165 445 219 226 24 236
166 445 217 228 24 008
167 445 215 230 23 778
168 445 213 232 23 546
169 445 211 234 23 312
170 445 209 236 23 075
171 445 207 238 22 837
172 445 205 241 22 596
173 445 202 243 22 354
174 445 200 245 22 109
175 445 198 247 21 862
176 445 196 249 21 612
177 445 194 252 21 361
178 445 191 254 21 107
179 445 189 256 20 851
180 445 187 258 20 593
181 445 184 261 20 332
182 445 182 263 20 069
183 445 180 265 19 803
184 445 177 268 19 536
185 445 175 270 19 265
186 445 173 273 18 993
187 445 170 275 18 718
188 445 168 277 18 440
189 445 165 280 18 160
190 445 163 282 17 878
191 445 160 285 17 593
192 445 158 288 17 305
193 445 155 290 17 015
194 445 152 293 16 722
195 445 150 295 16 427
196 445 147 298 16 129
197 445 144 301 15 828
198 445 142 303 15 525
199 445 139 306 15 219
200 445 136 309 14 910
201 445 134 312 14 599
202 445 131 314 14 284
203 445 128 317 13 967
204 445 125 320 13 647
205 445 122 323 13 324
206 445 119 326 12 998
207 445 116 329 12 669
208 445 113 332 12 338
209 445 111 335 12 003
210 445 108 338 11 665
211 445 105 341 11 325
212 445 101 344 10 981
213 445 98 347 10 634
214 445 95 350 10 284
215 445 92 353 9 931
216 445 89 356 9 575
217 445 86 359 9 216
218 445 83 363 8 853
219 445 79 366 8 487
220 445 76 369 8 118
221 445 73 372 7 746
222 445 69 376 7 370
223 445 66 379 6 991
224 445 63 383 6 608
225 445 59 386 6 222
226 445 56 389 5 833
227 445 52 393 5 440
228 445 49 396 5 044
229 445 45 400 4 644
230 445 42 404 4 240
231 445 38 407 3 833
232 445 34 411 3 422
233 445 31 415 3 007
234 445 27 418 2 589
235 445 23 422 2 167
236 445 19 426 1 741
237 445 16 430 1 312
238 445 12 433 879
239 445 8 437 441
240 445 4 441 0

Anbieter kontaktieren / Frage stellen