Welcome to our stunning rental property, offering the perfect blend of comfort, space, and convenience. Nestled in the heart of CBD, this property features a spacious main house with four bedrooms and two bathrooms, complemented by seven bachelor flats at the rear, ideal for tenants seeking privacy and affordability.
| # | Gesamt | Zinsanteil | Kapitalanteil | Balance |
| 1 | 1 328 | 1 171 | 156 | 130 607 |
| 2 | 1 328 | 1 170 | 158 | 130 449 |
| 3 | 1 328 | 1 169 | 159 | 130 290 |
| 4 | 1 328 | 1 167 | 160 | 130 130 |
| 5 | 1 328 | 1 166 | 162 | 129 968 |
| 6 | 1 328 | 1 164 | 163 | 129 805 |
| 7 | 1 328 | 1 163 | 165 | 129 640 |
| 8 | 1 328 | 1 161 | 166 | 129 474 |
| 9 | 1 328 | 1 160 | 168 | 129 306 |
| 10 | 1 328 | 1 158 | 169 | 129 137 |
| 11 | 1 328 | 1 157 | 171 | 128 967 |
| 12 | 1 328 | 1 155 | 172 | 128 794 |
| 13 | 1 328 | 1 154 | 174 | 128 621 |
| 14 | 1 328 | 1 152 | 175 | 128 445 |
| 15 | 1 328 | 1 151 | 177 | 128 268 |
| 16 | 1 328 | 1 149 | 178 | 128 090 |
| 17 | 1 328 | 1 147 | 180 | 127 910 |
| 18 | 1 328 | 1 146 | 182 | 127 728 |
| 19 | 1 328 | 1 144 | 183 | 127 545 |
| 20 | 1 328 | 1 143 | 185 | 127 360 |
| 21 | 1 328 | 1 141 | 187 | 127 173 |
| 22 | 1 328 | 1 139 | 188 | 126 985 |
| 23 | 1 328 | 1 138 | 190 | 126 795 |
| 24 | 1 328 | 1 136 | 192 | 126 603 |
| 25 | 1 328 | 1 134 | 193 | 126 410 |
| 26 | 1 328 | 1 132 | 195 | 126 215 |
| 27 | 1 328 | 1 131 | 197 | 126 018 |
| 28 | 1 328 | 1 129 | 199 | 125 819 |
| 29 | 1 328 | 1 127 | 200 | 125 619 |
| 30 | 1 328 | 1 125 | 202 | 125 417 |
| 31 | 1 328 | 1 124 | 204 | 125 213 |
| 32 | 1 328 | 1 122 | 206 | 125 007 |
| 33 | 1 328 | 1 120 | 208 | 124 799 |
| 34 | 1 328 | 1 118 | 210 | 124 590 |
| 35 | 1 328 | 1 116 | 211 | 124 378 |
| 36 | 1 328 | 1 114 | 213 | 124 165 |
| 37 | 1 328 | 1 112 | 215 | 123 950 |
| 38 | 1 328 | 1 110 | 217 | 123 732 |
| 39 | 1 328 | 1 108 | 219 | 123 513 |
| 40 | 1 328 | 1 106 | 221 | 123 292 |
| 41 | 1 328 | 1 104 | 223 | 123 069 |
| 42 | 1 328 | 1 102 | 225 | 122 844 |
| 43 | 1 328 | 1 100 | 227 | 122 617 |
| 44 | 1 328 | 1 098 | 229 | 122 388 |
| 45 | 1 328 | 1 096 | 231 | 122 157 |
| 46 | 1 328 | 1 094 | 233 | 121 924 |
| 47 | 1 328 | 1 092 | 235 | 121 688 |
| 48 | 1 328 | 1 090 | 237 | 121 451 |
| 49 | 1 328 | 1 088 | 240 | 121 211 |
| 50 | 1 328 | 1 086 | 242 | 120 970 |
| 51 | 1 328 | 1 084 | 244 | 120 726 |
| 52 | 1 328 | 1 082 | 246 | 120 480 |
| 53 | 1 328 | 1 079 | 248 | 120 232 |
| 54 | 1 328 | 1 077 | 250 | 119 981 |
| 55 | 1 328 | 1 075 | 253 | 119 728 |
| 56 | 1 328 | 1 073 | 255 | 119 473 |
| 57 | 1 328 | 1 070 | 257 | 119 216 |
| 58 | 1 328 | 1 068 | 260 | 118 957 |
| 59 | 1 328 | 1 066 | 262 | 118 695 |
| 60 | 1 328 | 1 063 | 264 | 118 430 |
| 61 | 1 328 | 1 061 | 267 | 118 164 |
| 62 | 1 328 | 1 059 | 269 | 117 895 |
| 63 | 1 328 | 1 056 | 271 | 117 623 |
| 64 | 1 328 | 1 054 | 274 | 117 350 |
| 65 | 1 328 | 1 051 | 276 | 117 073 |
| 66 | 1 328 | 1 049 | 279 | 116 795 |
| 67 | 1 328 | 1 046 | 281 | 116 513 |
| 68 | 1 328 | 1 044 | 284 | 116 230 |
| 69 | 1 328 | 1 041 | 286 | 115 943 |
| 70 | 1 328 | 1 039 | 289 | 115 654 |
| 71 | 1 328 | 1 036 | 291 | 115 363 |
| 72 | 1 328 | 1 033 | 294 | 115 069 |
| 73 | 1 328 | 1 031 | 297 | 114 772 |
| 74 | 1 328 | 1 028 | 299 | 114 473 |
| 75 | 1 328 | 1 025 | 302 | 114 171 |
| 76 | 1 328 | 1 023 | 305 | 113 866 |
| 77 | 1 328 | 1 020 | 307 | 113 558 |
| 78 | 1 328 | 1 017 | 310 | 113 248 |
| 79 | 1 328 | 1 015 | 313 | 112 935 |
| 80 | 1 328 | 1 012 | 316 | 112 619 |
| 81 | 1 328 | 1 009 | 319 | 112 301 |
| 82 | 1 328 | 1 006 | 322 | 111 979 |
| 83 | 1 328 | 1 003 | 324 | 111 655 |
| 84 | 1 328 | 1 000 | 327 | 111 327 |
| 85 | 1 328 | 997 | 330 | 110 997 |
| 86 | 1 328 | 994 | 333 | 110 664 |
| 87 | 1 328 | 991 | 336 | 110 328 |
| 88 | 1 328 | 988 | 339 | 109 989 |
| 89 | 1 328 | 985 | 342 | 109 646 |
| 90 | 1 328 | 982 | 345 | 109 301 |
| 91 | 1 328 | 979 | 348 | 108 953 |
| 92 | 1 328 | 976 | 352 | 108 601 |
| 93 | 1 328 | 973 | 355 | 108 246 |
| 94 | 1 328 | 970 | 358 | 107 889 |
| 95 | 1 328 | 967 | 361 | 107 528 |
| 96 | 1 328 | 963 | 364 | 107 163 |
| 97 | 1 328 | 960 | 368 | 106 796 |
| 98 | 1 328 | 957 | 371 | 106 425 |
| 99 | 1 328 | 953 | 374 | 106 051 |
| 100 | 1 328 | 950 | 378 | 105 673 |
| 101 | 1 328 | 947 | 381 | 105 292 |
| 102 | 1 328 | 943 | 384 | 104 908 |
| 103 | 1 328 | 940 | 388 | 104 520 |
| 104 | 1 328 | 936 | 391 | 104 129 |
| 105 | 1 328 | 933 | 395 | 103 734 |
| 106 | 1 328 | 929 | 398 | 103 336 |
| 107 | 1 328 | 926 | 402 | 102 934 |
| 108 | 1 328 | 922 | 405 | 102 529 |
| 109 | 1 328 | 918 | 409 | 102 120 |
| 110 | 1 328 | 915 | 413 | 101 707 |
| 111 | 1 328 | 911 | 416 | 101 291 |
| 112 | 1 328 | 907 | 420 | 100 871 |
| 113 | 1 328 | 904 | 424 | 100 447 |
| 114 | 1 328 | 900 | 428 | 100 019 |
| 115 | 1 328 | 896 | 432 | 99 587 |
| 116 | 1 328 | 892 | 435 | 99 152 |
| 117 | 1 328 | 888 | 439 | 98 713 |
| 118 | 1 328 | 884 | 443 | 98 269 |
| 119 | 1 328 | 880 | 447 | 97 822 |
| 120 | 1 328 | 876 | 451 | 97 371 |
| 121 | 1 328 | 872 | 455 | 96 916 |
| 122 | 1 328 | 868 | 459 | 96 456 |
| 123 | 1 328 | 864 | 463 | 95 993 |
| 124 | 1 328 | 860 | 468 | 95 525 |
| 125 | 1 328 | 856 | 472 | 95 054 |
| 126 | 1 328 | 852 | 476 | 94 578 |
| 127 | 1 328 | 847 | 480 | 94 097 |
| 128 | 1 328 | 843 | 485 | 93 613 |
| 129 | 1 328 | 839 | 489 | 93 124 |
| 130 | 1 328 | 834 | 493 | 92 630 |
| 131 | 1 328 | 830 | 498 | 92 133 |
| 132 | 1 328 | 825 | 502 | 91 631 |
| 133 | 1 328 | 821 | 507 | 91 124 |
| 134 | 1 328 | 816 | 511 | 90 613 |
| 135 | 1 328 | 812 | 516 | 90 097 |
| 136 | 1 328 | 807 | 520 | 89 576 |
| 137 | 1 328 | 802 | 525 | 89 051 |
| 138 | 1 328 | 798 | 530 | 88 521 |
| 139 | 1 328 | 793 | 535 | 87 987 |
| 140 | 1 328 | 788 | 539 | 87 448 |
| 141 | 1 328 | 783 | 544 | 86 903 |
| 142 | 1 328 | 779 | 549 | 86 354 |
| 143 | 1 328 | 774 | 554 | 85 800 |
| 144 | 1 328 | 769 | 559 | 85 242 |
| 145 | 1 328 | 764 | 564 | 84 678 |
| 146 | 1 328 | 759 | 569 | 84 109 |
| 147 | 1 328 | 753 | 574 | 83 535 |
| 148 | 1 328 | 748 | 579 | 82 955 |
| 149 | 1 328 | 743 | 584 | 82 371 |
| 150 | 1 328 | 738 | 590 | 81 781 |
| 151 | 1 328 | 733 | 595 | 81 186 |
| 152 | 1 328 | 727 | 600 | 80 586 |
| 153 | 1 328 | 722 | 606 | 79 981 |
| 154 | 1 328 | 716 | 611 | 79 370 |
| 155 | 1 328 | 711 | 617 | 78 753 |
| 156 | 1 328 | 705 | 622 | 78 131 |
| 157 | 1 328 | 700 | 628 | 77 503 |
| 158 | 1 328 | 694 | 633 | 76 870 |
| 159 | 1 328 | 689 | 639 | 76 231 |
| 160 | 1 328 | 683 | 645 | 75 587 |
| 161 | 1 328 | 677 | 650 | 74 936 |
| 162 | 1 328 | 671 | 656 | 74 280 |
| 163 | 1 328 | 665 | 662 | 73 618 |
| 164 | 1 328 | 659 | 668 | 72 950 |
| 165 | 1 328 | 654 | 674 | 72 276 |
| 166 | 1 328 | 647 | 680 | 71 596 |
| 167 | 1 328 | 641 | 686 | 70 909 |
| 168 | 1 328 | 635 | 692 | 70 217 |
| 169 | 1 328 | 629 | 699 | 69 519 |
| 170 | 1 328 | 623 | 705 | 68 814 |
| 171 | 1 328 | 616 | 711 | 68 103 |
| 172 | 1 328 | 610 | 717 | 67 385 |
| 173 | 1 328 | 604 | 724 | 66 661 |
| 174 | 1 328 | 597 | 730 | 65 931 |
| 175 | 1 328 | 591 | 737 | 65 194 |
| 176 | 1 328 | 584 | 744 | 64 451 |
| 177 | 1 328 | 577 | 750 | 63 700 |
| 178 | 1 328 | 571 | 757 | 62 944 |
| 179 | 1 328 | 564 | 764 | 62 180 |
| 180 | 1 328 | 557 | 771 | 61 409 |
| 181 | 1 328 | 550 | 777 | 60 632 |
| 182 | 1 328 | 543 | 784 | 59 848 |
| 183 | 1 328 | 536 | 791 | 59 056 |
| 184 | 1 328 | 529 | 798 | 58 258 |
| 185 | 1 328 | 522 | 806 | 57 452 |
| 186 | 1 328 | 515 | 813 | 56 639 |
| 187 | 1 328 | 507 | 820 | 55 819 |
| 188 | 1 328 | 500 | 827 | 54 991 |
| 189 | 1 328 | 493 | 835 | 54 157 |
| 190 | 1 328 | 485 | 842 | 53 314 |
| 191 | 1 328 | 478 | 850 | 52 464 |
| 192 | 1 328 | 470 | 858 | 51 607 |
| 193 | 1 328 | 462 | 865 | 50 741 |
| 194 | 1 328 | 455 | 873 | 49 868 |
| 195 | 1 328 | 447 | 881 | 48 988 |
| 196 | 1 328 | 439 | 889 | 48 099 |
| 197 | 1 328 | 431 | 897 | 47 202 |
| 198 | 1 328 | 423 | 905 | 46 298 |
| 199 | 1 328 | 415 | 913 | 45 385 |
| 200 | 1 328 | 407 | 921 | 44 464 |
| 201 | 1 328 | 398 | 929 | 43 535 |
| 202 | 1 328 | 390 | 938 | 42 597 |
| 203 | 1 328 | 382 | 946 | 41 651 |
| 204 | 1 328 | 373 | 954 | 40 697 |
| 205 | 1 328 | 365 | 963 | 39 734 |
| 206 | 1 328 | 356 | 972 | 38 762 |
| 207 | 1 328 | 347 | 980 | 37 782 |
| 208 | 1 328 | 338 | 989 | 36 793 |
| 209 | 1 328 | 330 | 998 | 35 795 |
| 210 | 1 328 | 321 | 1 007 | 34 788 |
| 211 | 1 328 | 312 | 1 016 | 33 772 |
| 212 | 1 328 | 303 | 1 025 | 32 747 |
| 213 | 1 328 | 293 | 1 034 | 31 713 |
| 214 | 1 328 | 284 | 1 043 | 30 669 |
| 215 | 1 328 | 275 | 1 053 | 29 617 |
| 216 | 1 328 | 265 | 1 062 | 28 554 |
| 217 | 1 328 | 256 | 1 072 | 27 483 |
| 218 | 1 328 | 246 | 1 081 | 26 401 |
| 219 | 1 328 | 237 | 1 091 | 25 310 |
| 220 | 1 328 | 227 | 1 101 | 24 209 |
| 221 | 1 328 | 217 | 1 111 | 23 099 |
| 222 | 1 328 | 207 | 1 121 | 21 978 |
| 223 | 1 328 | 197 | 1 131 | 20 847 |
| 224 | 1 328 | 187 | 1 141 | 19 707 |
| 225 | 1 328 | 177 | 1 151 | 18 556 |
| 226 | 1 328 | 166 | 1 161 | 17 394 |
| 227 | 1 328 | 156 | 1 172 | 16 223 |
| 228 | 1 328 | 145 | 1 182 | 15 040 |
| 229 | 1 328 | 135 | 1 193 | 13 848 |
| 230 | 1 328 | 124 | 1 203 | 12 644 |
| 231 | 1 328 | 113 | 1 214 | 11 430 |
| 232 | 1 328 | 102 | 1 225 | 10 205 |
| 233 | 1 328 | 91 | 1 236 | 8 969 |
| 234 | 1 328 | 80 | 1 247 | 7 721 |
| 235 | 1 328 | 69 | 1 258 | 6 463 |
| 236 | 1 328 | 58 | 1 270 | 5 193 |
| 237 | 1 328 | 47 | 1 281 | 3 912 |
| 238 | 1 328 | 35 | 1 292 | 2 620 |
| 239 | 1 328 | 23 | 1 304 | 1 316 |
| 240 | 1 328 | 12 | 1 316 | 0 |
