Restore this magnificent north-facing home to its former glory and generate an income from the self-contained flats. This 3145m prime property boasts a large 3-bedroom home with 7 self-contained flatlets, a large swimming pool, entertainment area, pizza oven, and a spectacular view of the Gonubie River.
| # | Gesamt | Zinsanteil | Kapitalanteil | Balance |
| 1 | 3 214 | 2 836 | 378 | 316 208 |
| 2 | 3 214 | 2 833 | 381 | 315 827 |
| 3 | 3 214 | 2 829 | 385 | 315 442 |
| 4 | 3 214 | 2 826 | 388 | 315 054 |
| 5 | 3 214 | 2 822 | 392 | 314 662 |
| 6 | 3 214 | 2 819 | 395 | 314 267 |
| 7 | 3 214 | 2 815 | 399 | 313 868 |
| 8 | 3 214 | 2 812 | 402 | 313 466 |
| 9 | 3 214 | 2 808 | 406 | 313 060 |
| 10 | 3 214 | 2 804 | 410 | 312 650 |
| 11 | 3 214 | 2 801 | 413 | 312 237 |
| 12 | 3 214 | 2 797 | 417 | 311 820 |
| 13 | 3 214 | 2 793 | 421 | 311 399 |
| 14 | 3 214 | 2 790 | 424 | 310 975 |
| 15 | 3 214 | 2 786 | 428 | 310 546 |
| 16 | 3 214 | 2 782 | 432 | 310 114 |
| 17 | 3 214 | 2 778 | 436 | 309 678 |
| 18 | 3 214 | 2 774 | 440 | 309 238 |
| 19 | 3 214 | 2 770 | 444 | 308 795 |
| 20 | 3 214 | 2 766 | 448 | 308 347 |
| 21 | 3 214 | 2 762 | 452 | 307 895 |
| 22 | 3 214 | 2 758 | 456 | 307 439 |
| 23 | 3 214 | 2 754 | 460 | 306 979 |
| 24 | 3 214 | 2 750 | 464 | 306 515 |
| 25 | 3 214 | 2 746 | 468 | 306 047 |
| 26 | 3 214 | 2 742 | 472 | 305 575 |
| 27 | 3 214 | 2 737 | 477 | 305 098 |
| 28 | 3 214 | 2 733 | 481 | 304 617 |
| 29 | 3 214 | 2 729 | 485 | 304 132 |
| 30 | 3 214 | 2 725 | 490 | 303 642 |
| 31 | 3 214 | 2 720 | 494 | 303 148 |
| 32 | 3 214 | 2 716 | 498 | 302 650 |
| 33 | 3 214 | 2 711 | 503 | 302 147 |
| 34 | 3 214 | 2 707 | 507 | 301 640 |
| 35 | 3 214 | 2 702 | 512 | 301 128 |
| 36 | 3 214 | 2 698 | 516 | 300 612 |
| 37 | 3 214 | 2 693 | 521 | 300 090 |
| 38 | 3 214 | 2 688 | 526 | 299 565 |
| 39 | 3 214 | 2 684 | 530 | 299 034 |
| 40 | 3 214 | 2 679 | 535 | 298 499 |
| 41 | 3 214 | 2 674 | 540 | 297 959 |
| 42 | 3 214 | 2 669 | 545 | 297 414 |
| 43 | 3 214 | 2 664 | 550 | 296 864 |
| 44 | 3 214 | 2 659 | 555 | 296 310 |
| 45 | 3 214 | 2 654 | 560 | 295 750 |
| 46 | 3 214 | 2 649 | 565 | 295 185 |
| 47 | 3 214 | 2 644 | 570 | 294 616 |
| 48 | 3 214 | 2 639 | 575 | 294 041 |
| 49 | 3 214 | 2 634 | 580 | 293 461 |
| 50 | 3 214 | 2 629 | 585 | 292 876 |
| 51 | 3 214 | 2 624 | 590 | 292 285 |
| 52 | 3 214 | 2 618 | 596 | 291 690 |
| 53 | 3 214 | 2 613 | 601 | 291 089 |
| 54 | 3 214 | 2 608 | 606 | 290 482 |
| 55 | 3 214 | 2 602 | 612 | 289 870 |
| 56 | 3 214 | 2 597 | 617 | 289 253 |
| 57 | 3 214 | 2 591 | 623 | 288 630 |
| 58 | 3 214 | 2 586 | 628 | 288 002 |
| 59 | 3 214 | 2 580 | 634 | 287 368 |
| 60 | 3 214 | 2 574 | 640 | 286 728 |
| 61 | 3 214 | 2 569 | 645 | 286 083 |
| 62 | 3 214 | 2 563 | 651 | 285 431 |
| 63 | 3 214 | 2 557 | 657 | 284 774 |
| 64 | 3 214 | 2 551 | 663 | 284 111 |
| 65 | 3 214 | 2 545 | 669 | 283 442 |
| 66 | 3 214 | 2 539 | 675 | 282 768 |
| 67 | 3 214 | 2 533 | 681 | 282 087 |
| 68 | 3 214 | 2 527 | 687 | 281 400 |
| 69 | 3 214 | 2 521 | 693 | 280 706 |
| 70 | 3 214 | 2 515 | 699 | 280 007 |
| 71 | 3 214 | 2 508 | 706 | 279 301 |
| 72 | 3 214 | 2 502 | 712 | 278 589 |
| 73 | 3 214 | 2 496 | 718 | 277 871 |
| 74 | 3 214 | 2 489 | 725 | 277 146 |
| 75 | 3 214 | 2 483 | 731 | 276 415 |
| 76 | 3 214 | 2 476 | 738 | 275 677 |
| 77 | 3 214 | 2 470 | 744 | 274 932 |
| 78 | 3 214 | 2 463 | 751 | 274 181 |
| 79 | 3 214 | 2 456 | 758 | 273 423 |
| 80 | 3 214 | 2 449 | 765 | 272 659 |
| 81 | 3 214 | 2 443 | 772 | 271 887 |
| 82 | 3 214 | 2 436 | 778 | 271 109 |
| 83 | 3 214 | 2 429 | 785 | 270 323 |
| 84 | 3 214 | 2 422 | 792 | 269 531 |
| 85 | 3 214 | 2 415 | 800 | 268 731 |
| 86 | 3 214 | 2 407 | 807 | 267 925 |
| 87 | 3 214 | 2 400 | 814 | 267 111 |
| 88 | 3 214 | 2 393 | 821 | 266 290 |
| 89 | 3 214 | 2 386 | 829 | 265 461 |
| 90 | 3 214 | 2 378 | 836 | 264 625 |
| 91 | 3 214 | 2 371 | 843 | 263 782 |
| 92 | 3 214 | 2 363 | 851 | 262 931 |
| 93 | 3 214 | 2 355 | 859 | 262 072 |
| 94 | 3 214 | 2 348 | 866 | 261 206 |
| 95 | 3 214 | 2 340 | 874 | 260 332 |
| 96 | 3 214 | 2 332 | 882 | 259 450 |
| 97 | 3 214 | 2 324 | 890 | 258 560 |
| 98 | 3 214 | 2 316 | 898 | 257 662 |
| 99 | 3 214 | 2 308 | 906 | 256 756 |
| 100 | 3 214 | 2 300 | 914 | 255 842 |
| 101 | 3 214 | 2 292 | 922 | 254 920 |
| 102 | 3 214 | 2 284 | 930 | 253 990 |
| 103 | 3 214 | 2 275 | 939 | 253 051 |
| 104 | 3 214 | 2 267 | 947 | 252 104 |
| 105 | 3 214 | 2 258 | 956 | 251 148 |
| 106 | 3 214 | 2 250 | 964 | 250 184 |
| 107 | 3 214 | 2 241 | 973 | 249 211 |
| 108 | 3 214 | 2 233 | 982 | 248 229 |
| 109 | 3 214 | 2 224 | 990 | 247 239 |
| 110 | 3 214 | 2 215 | 999 | 246 240 |
| 111 | 3 214 | 2 206 | 1 008 | 245 232 |
| 112 | 3 214 | 2 197 | 1 017 | 244 214 |
| 113 | 3 214 | 2 188 | 1 026 | 243 188 |
| 114 | 3 214 | 2 179 | 1 036 | 242 153 |
| 115 | 3 214 | 2 169 | 1 045 | 241 108 |
| 116 | 3 214 | 2 160 | 1 054 | 240 054 |
| 117 | 3 214 | 2 150 | 1 064 | 238 990 |
| 118 | 3 214 | 2 141 | 1 073 | 237 917 |
| 119 | 3 214 | 2 131 | 1 083 | 236 834 |
| 120 | 3 214 | 2 122 | 1 092 | 235 742 |
| 121 | 3 214 | 2 112 | 1 102 | 234 640 |
| 122 | 3 214 | 2 102 | 1 112 | 233 527 |
| 123 | 3 214 | 2 092 | 1 122 | 232 405 |
| 124 | 3 214 | 2 082 | 1 132 | 231 273 |
| 125 | 3 214 | 2 072 | 1 142 | 230 131 |
| 126 | 3 214 | 2 062 | 1 152 | 228 979 |
| 127 | 3 214 | 2 051 | 1 163 | 227 816 |
| 128 | 3 214 | 2 041 | 1 173 | 226 643 |
| 129 | 3 214 | 2 030 | 1 184 | 225 459 |
| 130 | 3 214 | 2 020 | 1 194 | 224 265 |
| 131 | 3 214 | 2 009 | 1 205 | 223 059 |
| 132 | 3 214 | 1 998 | 1 216 | 221 844 |
| 133 | 3 214 | 1 987 | 1 227 | 220 617 |
| 134 | 3 214 | 1 976 | 1 238 | 219 379 |
| 135 | 3 214 | 1 965 | 1 249 | 218 130 |
| 136 | 3 214 | 1 954 | 1 260 | 216 870 |
| 137 | 3 214 | 1 943 | 1 271 | 215 599 |
| 138 | 3 214 | 1 931 | 1 283 | 214 316 |
| 139 | 3 214 | 1 920 | 1 294 | 213 022 |
| 140 | 3 214 | 1 908 | 1 306 | 211 717 |
| 141 | 3 214 | 1 897 | 1 317 | 210 399 |
| 142 | 3 214 | 1 885 | 1 329 | 209 070 |
| 143 | 3 214 | 1 873 | 1 341 | 207 729 |
| 144 | 3 214 | 1 861 | 1 353 | 206 376 |
| 145 | 3 214 | 1 849 | 1 365 | 205 010 |
| 146 | 3 214 | 1 837 | 1 378 | 203 633 |
| 147 | 3 214 | 1 824 | 1 390 | 202 243 |
| 148 | 3 214 | 1 812 | 1 402 | 200 841 |
| 149 | 3 214 | 1 799 | 1 415 | 199 426 |
| 150 | 3 214 | 1 787 | 1 428 | 197 998 |
| 151 | 3 214 | 1 774 | 1 440 | 196 558 |
| 152 | 3 214 | 1 761 | 1 453 | 195 105 |
| 153 | 3 214 | 1 748 | 1 466 | 193 638 |
| 154 | 3 214 | 1 735 | 1 479 | 192 159 |
| 155 | 3 214 | 1 721 | 1 493 | 190 666 |
| 156 | 3 214 | 1 708 | 1 506 | 189 160 |
| 157 | 3 214 | 1 695 | 1 520 | 187 641 |
| 158 | 3 214 | 1 681 | 1 533 | 186 108 |
| 159 | 3 214 | 1 667 | 1 547 | 184 561 |
| 160 | 3 214 | 1 653 | 1 561 | 183 000 |
| 161 | 3 214 | 1 639 | 1 575 | 181 425 |
| 162 | 3 214 | 1 625 | 1 589 | 179 837 |
| 163 | 3 214 | 1 611 | 1 603 | 178 233 |
| 164 | 3 214 | 1 597 | 1 617 | 176 616 |
| 165 | 3 214 | 1 582 | 1 632 | 174 984 |
| 166 | 3 214 | 1 568 | 1 647 | 173 338 |
| 167 | 3 214 | 1 553 | 1 661 | 171 676 |
| 168 | 3 214 | 1 538 | 1 676 | 170 000 |
| 169 | 3 214 | 1 523 | 1 691 | 168 309 |
| 170 | 3 214 | 1 508 | 1 706 | 166 603 |
| 171 | 3 214 | 1 492 | 1 722 | 164 881 |
| 172 | 3 214 | 1 477 | 1 737 | 163 144 |
| 173 | 3 214 | 1 462 | 1 753 | 161 392 |
| 174 | 3 214 | 1 446 | 1 768 | 159 623 |
| 175 | 3 214 | 1 430 | 1 784 | 157 839 |
| 176 | 3 214 | 1 414 | 1 800 | 156 039 |
| 177 | 3 214 | 1 398 | 1 816 | 154 223 |
| 178 | 3 214 | 1 382 | 1 832 | 152 390 |
| 179 | 3 214 | 1 365 | 1 849 | 150 542 |
| 180 | 3 214 | 1 349 | 1 865 | 148 676 |
| 181 | 3 214 | 1 332 | 1 882 | 146 794 |
| 182 | 3 214 | 1 315 | 1 899 | 144 895 |
| 183 | 3 214 | 1 298 | 1 916 | 142 979 |
| 184 | 3 214 | 1 281 | 1 933 | 141 046 |
| 185 | 3 214 | 1 264 | 1 951 | 139 095 |
| 186 | 3 214 | 1 246 | 1 968 | 137 127 |
| 187 | 3 214 | 1 228 | 1 986 | 135 141 |
| 188 | 3 214 | 1 211 | 2 003 | 133 138 |
| 189 | 3 214 | 1 193 | 2 021 | 131 117 |
| 190 | 3 214 | 1 175 | 2 039 | 129 077 |
| 191 | 3 214 | 1 156 | 2 058 | 127 019 |
| 192 | 3 214 | 1 138 | 2 076 | 124 943 |
| 193 | 3 214 | 1 119 | 2 095 | 122 848 |
| 194 | 3 214 | 1 101 | 2 114 | 120 735 |
| 195 | 3 214 | 1 082 | 2 132 | 118 602 |
| 196 | 3 214 | 1 062 | 2 152 | 116 451 |
| 197 | 3 214 | 1 043 | 2 171 | 114 280 |
| 198 | 3 214 | 1 024 | 2 190 | 112 090 |
| 199 | 3 214 | 1 004 | 2 210 | 109 880 |
| 200 | 3 214 | 984 | 2 230 | 107 650 |
| 201 | 3 214 | 964 | 2 250 | 105 400 |
| 202 | 3 214 | 944 | 2 270 | 103 130 |
| 203 | 3 214 | 924 | 2 290 | 100 840 |
| 204 | 3 214 | 903 | 2 311 | 98 529 |
| 205 | 3 214 | 883 | 2 331 | 96 198 |
| 206 | 3 214 | 862 | 2 352 | 93 846 |
| 207 | 3 214 | 841 | 2 373 | 91 472 |
| 208 | 3 214 | 819 | 2 395 | 89 078 |
| 209 | 3 214 | 798 | 2 416 | 86 662 |
| 210 | 3 214 | 776 | 2 438 | 84 224 |
| 211 | 3 214 | 755 | 2 460 | 81 764 |
| 212 | 3 214 | 732 | 2 482 | 79 283 |
| 213 | 3 214 | 710 | 2 504 | 76 779 |
| 214 | 3 214 | 688 | 2 526 | 74 253 |
| 215 | 3 214 | 665 | 2 549 | 71 704 |
| 216 | 3 214 | 642 | 2 572 | 69 132 |
| 217 | 3 214 | 619 | 2 595 | 66 537 |
| 218 | 3 214 | 596 | 2 618 | 63 919 |
| 219 | 3 214 | 573 | 2 641 | 61 278 |
| 220 | 3 214 | 549 | 2 665 | 58 613 |
| 221 | 3 214 | 525 | 2 689 | 55 924 |
| 222 | 3 214 | 501 | 2 713 | 53 210 |
| 223 | 3 214 | 477 | 2 737 | 50 473 |
| 224 | 3 214 | 452 | 2 762 | 47 711 |
| 225 | 3 214 | 427 | 2 787 | 44 925 |
| 226 | 3 214 | 402 | 2 812 | 42 113 |
| 227 | 3 214 | 377 | 2 837 | 39 276 |
| 228 | 3 214 | 352 | 2 862 | 36 414 |
| 229 | 3 214 | 326 | 2 888 | 33 526 |
| 230 | 3 214 | 300 | 2 914 | 30 612 |
| 231 | 3 214 | 274 | 2 940 | 27 672 |
| 232 | 3 214 | 248 | 2 966 | 24 706 |
| 233 | 3 214 | 221 | 2 993 | 21 714 |
| 234 | 3 214 | 195 | 3 020 | 18 694 |
| 235 | 3 214 | 167 | 3 047 | 15 647 |
| 236 | 3 214 | 140 | 3 074 | 12 573 |
| 237 | 3 214 | 113 | 3 101 | 9 472 |
| 238 | 3 214 | 85 | 3 129 | 6 343 |
| 239 | 3 214 | 57 | 3 157 | 3 186 |
| 240 | 3 214 | 29 | 3 186 | 0 |
