3 Schlafzimmer Wohnung zum Kauf in Boksburg
Angeboten von simpsonprop.co.za- € 30 800 Kaufpreis
- 3 Schlafz.
- 1 Badez.
- 70 m² Gesamtfl.
- € 440 Pro m²
- Merken
- Karte
- Details
- Ausblenden
Investment Opportunity
This property is located in Boksburg Central. The demands for vacant space within residential and business sectors are very high making this property an ideal buy. Consisting of 4 large shops and 12 flats with tenants in place.
ROI - 15% per annum
Net income of between 57k and 65k a month
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 2 537 | 2 239 | 298 | 249 636 |
2 | 2 537 | 2 236 | 301 | 249 335 |
3 | 2 537 | 2 234 | 304 | 249 031 |
4 | 2 537 | 2 231 | 307 | 248 724 |
5 | 2 537 | 2 228 | 309 | 248 415 |
6 | 2 537 | 2 225 | 312 | 248 103 |
7 | 2 537 | 2 223 | 315 | 247 788 |
8 | 2 537 | 2 220 | 318 | 247 471 |
9 | 2 537 | 2 217 | 320 | 247 150 |
10 | 2 537 | 2 214 | 323 | 246 827 |
11 | 2 537 | 2 211 | 326 | 246 500 |
12 | 2 537 | 2 208 | 329 | 246 171 |
13 | 2 537 | 2 205 | 332 | 245 839 |
14 | 2 537 | 2 202 | 335 | 245 504 |
15 | 2 537 | 2 199 | 338 | 245 166 |
16 | 2 537 | 2 196 | 341 | 244 825 |
17 | 2 537 | 2 193 | 344 | 244 481 |
18 | 2 537 | 2 190 | 347 | 244 133 |
19 | 2 537 | 2 187 | 350 | 243 783 |
20 | 2 537 | 2 184 | 354 | 243 430 |
21 | 2 537 | 2 181 | 357 | 243 073 |
22 | 2 537 | 2 178 | 360 | 242 713 |
23 | 2 537 | 2 174 | 363 | 242 350 |
24 | 2 537 | 2 171 | 366 | 241 984 |
25 | 2 537 | 2 168 | 370 | 241 614 |
26 | 2 537 | 2 164 | 373 | 241 241 |
27 | 2 537 | 2 161 | 376 | 240 865 |
28 | 2 537 | 2 158 | 380 | 240 485 |
29 | 2 537 | 2 154 | 383 | 240 102 |
30 | 2 537 | 2 151 | 386 | 239 715 |
31 | 2 537 | 2 147 | 390 | 239 325 |
32 | 2 537 | 2 144 | 393 | 238 932 |
33 | 2 537 | 2 140 | 397 | 238 535 |
34 | 2 537 | 2 137 | 401 | 238 135 |
35 | 2 537 | 2 133 | 404 | 237 730 |
36 | 2 537 | 2 130 | 408 | 237 323 |
37 | 2 537 | 2 126 | 411 | 236 911 |
38 | 2 537 | 2 122 | 415 | 236 496 |
39 | 2 537 | 2 119 | 419 | 236 077 |
40 | 2 537 | 2 115 | 423 | 235 655 |
41 | 2 537 | 2 111 | 426 | 235 229 |
42 | 2 537 | 2 107 | 430 | 234 798 |
43 | 2 537 | 2 103 | 434 | 234 364 |
44 | 2 537 | 2 100 | 438 | 233 927 |
45 | 2 537 | 2 096 | 442 | 233 485 |
46 | 2 537 | 2 092 | 446 | 233 039 |
47 | 2 537 | 2 088 | 450 | 232 589 |
48 | 2 537 | 2 084 | 454 | 232 135 |
49 | 2 537 | 2 080 | 458 | 231 678 |
50 | 2 537 | 2 075 | 462 | 231 216 |
51 | 2 537 | 2 071 | 466 | 230 750 |
52 | 2 537 | 2 067 | 470 | 230 279 |
53 | 2 537 | 2 063 | 474 | 229 805 |
54 | 2 537 | 2 059 | 479 | 229 326 |
55 | 2 537 | 2 054 | 483 | 228 843 |
56 | 2 537 | 2 050 | 487 | 228 356 |
57 | 2 537 | 2 046 | 492 | 227 864 |
58 | 2 537 | 2 041 | 496 | 227 368 |
59 | 2 537 | 2 037 | 501 | 226 867 |
60 | 2 537 | 2 032 | 505 | 226 362 |
61 | 2 537 | 2 028 | 510 | 225 853 |
62 | 2 537 | 2 023 | 514 | 225 338 |
63 | 2 537 | 2 019 | 519 | 224 820 |
64 | 2 537 | 2 014 | 523 | 224 296 |
65 | 2 537 | 2 009 | 528 | 223 768 |
66 | 2 537 | 2 005 | 533 | 223 235 |
67 | 2 537 | 2 000 | 538 | 222 698 |
68 | 2 537 | 1 995 | 542 | 222 155 |
69 | 2 537 | 1 990 | 547 | 221 608 |
70 | 2 537 | 1 985 | 552 | 221 056 |
71 | 2 537 | 1 980 | 557 | 220 499 |
72 | 2 537 | 1 975 | 562 | 219 937 |
73 | 2 537 | 1 970 | 567 | 219 370 |
74 | 2 537 | 1 965 | 572 | 218 797 |
75 | 2 537 | 1 960 | 577 | 218 220 |
76 | 2 537 | 1 955 | 583 | 217 638 |
77 | 2 537 | 1 950 | 588 | 217 050 |
78 | 2 537 | 1 944 | 593 | 216 457 |
79 | 2 537 | 1 939 | 598 | 215 859 |
80 | 2 537 | 1 934 | 604 | 215 255 |
81 | 2 537 | 1 928 | 609 | 214 646 |
82 | 2 537 | 1 923 | 615 | 214 031 |
83 | 2 537 | 1 917 | 620 | 213 411 |
84 | 2 537 | 1 912 | 626 | 212 786 |
85 | 2 537 | 1 906 | 631 | 212 154 |
86 | 2 537 | 1 901 | 637 | 211 518 |
87 | 2 537 | 1 895 | 643 | 210 875 |
88 | 2 537 | 1 889 | 648 | 210 227 |
89 | 2 537 | 1 883 | 654 | 209 573 |
90 | 2 537 | 1 877 | 660 | 208 913 |
91 | 2 537 | 1 872 | 666 | 208 247 |
92 | 2 537 | 1 866 | 672 | 207 575 |
93 | 2 537 | 1 860 | 678 | 206 897 |
94 | 2 537 | 1 853 | 684 | 206 213 |
95 | 2 537 | 1 847 | 690 | 205 523 |
96 | 2 537 | 1 841 | 696 | 204 827 |
97 | 2 537 | 1 835 | 702 | 204 124 |
98 | 2 537 | 1 829 | 709 | 203 415 |
99 | 2 537 | 1 822 | 715 | 202 700 |
100 | 2 537 | 1 816 | 722 | 201 979 |
101 | 2 537 | 1 809 | 728 | 201 251 |
102 | 2 537 | 1 803 | 735 | 200 516 |
103 | 2 537 | 1 796 | 741 | 199 775 |
104 | 2 537 | 1 790 | 748 | 199 027 |
105 | 2 537 | 1 783 | 754 | 198 273 |
106 | 2 537 | 1 776 | 761 | 197 512 |
107 | 2 537 | 1 769 | 768 | 196 744 |
108 | 2 537 | 1 762 | 775 | 195 969 |
109 | 2 537 | 1 756 | 782 | 195 187 |
110 | 2 537 | 1 749 | 789 | 194 398 |
111 | 2 537 | 1 741 | 796 | 193 602 |
112 | 2 537 | 1 734 | 803 | 192 799 |
113 | 2 537 | 1 727 | 810 | 191 989 |
114 | 2 537 | 1 720 | 818 | 191 171 |
115 | 2 537 | 1 713 | 825 | 190 347 |
116 | 2 537 | 1 705 | 832 | 189 514 |
117 | 2 537 | 1 698 | 840 | 188 675 |
118 | 2 537 | 1 690 | 847 | 187 827 |
119 | 2 537 | 1 683 | 855 | 186 973 |
120 | 2 537 | 1 675 | 862 | 186 110 |
121 | 2 537 | 1 667 | 870 | 185 240 |
122 | 2 537 | 1 659 | 878 | 184 362 |
123 | 2 537 | 1 652 | 886 | 183 476 |
124 | 2 537 | 1 644 | 894 | 182 583 |
125 | 2 537 | 1 636 | 902 | 181 681 |
126 | 2 537 | 1 628 | 910 | 180 771 |
127 | 2 537 | 1 619 | 918 | 179 853 |
128 | 2 537 | 1 611 | 926 | 178 927 |
129 | 2 537 | 1 603 | 935 | 177 992 |
130 | 2 537 | 1 595 | 943 | 177 049 |
131 | 2 537 | 1 586 | 951 | 176 098 |
132 | 2 537 | 1 578 | 960 | 175 138 |
133 | 2 537 | 1 569 | 968 | 174 170 |
134 | 2 537 | 1 560 | 977 | 173 193 |
135 | 2 537 | 1 552 | 986 | 172 207 |
136 | 2 537 | 1 543 | 995 | 171 212 |
137 | 2 537 | 1 534 | 1 004 | 170 208 |
138 | 2 537 | 1 525 | 1 013 | 169 196 |
139 | 2 537 | 1 516 | 1 022 | 168 174 |
140 | 2 537 | 1 507 | 1 031 | 167 143 |
141 | 2 537 | 1 497 | 1 040 | 166 103 |
142 | 2 537 | 1 488 | 1 049 | 165 054 |
143 | 2 537 | 1 479 | 1 059 | 163 995 |
144 | 2 537 | 1 469 | 1 068 | 162 927 |
145 | 2 537 | 1 460 | 1 078 | 161 849 |
146 | 2 537 | 1 450 | 1 088 | 160 761 |
147 | 2 537 | 1 440 | 1 097 | 159 664 |
148 | 2 537 | 1 430 | 1 107 | 158 557 |
149 | 2 537 | 1 420 | 1 117 | 157 440 |
150 | 2 537 | 1 410 | 1 127 | 156 313 |
151 | 2 537 | 1 400 | 1 137 | 155 176 |
152 | 2 537 | 1 390 | 1 147 | 154 028 |
153 | 2 537 | 1 380 | 1 158 | 152 871 |
154 | 2 537 | 1 369 | 1 168 | 151 703 |
155 | 2 537 | 1 359 | 1 178 | 150 525 |
156 | 2 537 | 1 348 | 1 189 | 149 336 |
157 | 2 537 | 1 338 | 1 200 | 148 136 |
158 | 2 537 | 1 327 | 1 210 | 146 926 |
159 | 2 537 | 1 316 | 1 221 | 145 704 |
160 | 2 537 | 1 305 | 1 232 | 144 472 |
161 | 2 537 | 1 294 | 1 243 | 143 229 |
162 | 2 537 | 1 283 | 1 254 | 141 975 |
163 | 2 537 | 1 272 | 1 266 | 140 709 |
164 | 2 537 | 1 261 | 1 277 | 139 432 |
165 | 2 537 | 1 249 | 1 288 | 138 144 |
166 | 2 537 | 1 238 | 1 300 | 136 844 |
167 | 2 537 | 1 226 | 1 312 | 135 533 |
168 | 2 537 | 1 214 | 1 323 | 134 210 |
169 | 2 537 | 1 202 | 1 335 | 132 874 |
170 | 2 537 | 1 190 | 1 347 | 131 527 |
171 | 2 537 | 1 178 | 1 359 | 130 168 |
172 | 2 537 | 1 166 | 1 371 | 128 797 |
173 | 2 537 | 1 154 | 1 384 | 127 413 |
174 | 2 537 | 1 141 | 1 396 | 126 017 |
175 | 2 537 | 1 129 | 1 408 | 124 609 |
176 | 2 537 | 1 116 | 1 421 | 123 188 |
177 | 2 537 | 1 104 | 1 434 | 121 754 |
178 | 2 537 | 1 091 | 1 447 | 120 307 |
179 | 2 537 | 1 078 | 1 460 | 118 847 |
180 | 2 537 | 1 065 | 1 473 | 117 375 |
181 | 2 537 | 1 051 | 1 486 | 115 889 |
182 | 2 537 | 1 038 | 1 499 | 114 390 |
183 | 2 537 | 1 025 | 1 513 | 112 877 |
184 | 2 537 | 1 011 | 1 526 | 111 351 |
185 | 2 537 | 998 | 1 540 | 109 811 |
186 | 2 537 | 984 | 1 554 | 108 257 |
187 | 2 537 | 970 | 1 568 | 106 690 |
188 | 2 537 | 956 | 1 582 | 105 108 |
189 | 2 537 | 942 | 1 596 | 103 512 |
190 | 2 537 | 927 | 1 610 | 101 902 |
191 | 2 537 | 913 | 1 625 | 100 277 |
192 | 2 537 | 898 | 1 639 | 98 638 |
193 | 2 537 | 884 | 1 654 | 96 985 |
194 | 2 537 | 869 | 1 669 | 95 316 |
195 | 2 537 | 854 | 1 684 | 93 633 |
196 | 2 537 | 839 | 1 699 | 91 934 |
197 | 2 537 | 824 | 1 714 | 90 220 |
198 | 2 537 | 808 | 1 729 | 88 491 |
199 | 2 537 | 793 | 1 745 | 86 746 |
200 | 2 537 | 777 | 1 760 | 84 986 |
201 | 2 537 | 761 | 1 776 | 83 210 |
202 | 2 537 | 745 | 1 792 | 81 418 |
203 | 2 537 | 729 | 1 808 | 79 610 |
204 | 2 537 | 713 | 1 824 | 77 786 |
205 | 2 537 | 697 | 1 841 | 75 945 |
206 | 2 537 | 680 | 1 857 | 74 088 |
207 | 2 537 | 664 | 1 874 | 72 214 |
208 | 2 537 | 647 | 1 890 | 70 324 |
209 | 2 537 | 630 | 1 907 | 68 416 |
210 | 2 537 | 613 | 1 925 | 66 492 |
211 | 2 537 | 596 | 1 942 | 64 550 |
212 | 2 537 | 578 | 1 959 | 62 591 |
213 | 2 537 | 561 | 1 977 | 60 614 |
214 | 2 537 | 543 | 1 994 | 58 620 |
215 | 2 537 | 525 | 2 012 | 56 608 |
216 | 2 537 | 507 | 2 030 | 54 577 |
217 | 2 537 | 489 | 2 048 | 52 529 |
218 | 2 537 | 471 | 2 067 | 50 462 |
219 | 2 537 | 452 | 2 085 | 48 377 |
220 | 2 537 | 433 | 2 104 | 46 273 |
221 | 2 537 | 415 | 2 123 | 44 150 |
222 | 2 537 | 396 | 2 142 | 42 008 |
223 | 2 537 | 376 | 2 161 | 39 847 |
224 | 2 537 | 357 | 2 180 | 37 666 |
225 | 2 537 | 337 | 2 200 | 35 466 |
226 | 2 537 | 318 | 2 220 | 33 247 |
227 | 2 537 | 298 | 2 240 | 31 007 |
228 | 2 537 | 278 | 2 260 | 28 748 |
229 | 2 537 | 258 | 2 280 | 26 468 |
230 | 2 537 | 237 | 2 300 | 24 167 |
231 | 2 537 | 216 | 2 321 | 21 846 |
232 | 2 537 | 196 | 2 342 | 19 505 |
233 | 2 537 | 175 | 2 363 | 17 142 |
234 | 2 537 | 154 | 2 384 | 14 758 |
235 | 2 537 | 132 | 2 405 | 12 353 |
236 | 2 537 | 111 | 2 427 | 9 926 |
237 | 2 537 | 89 | 2 448 | 7 478 |
238 | 2 537 | 67 | 2 470 | 5 007 |
239 | 2 537 | 45 | 2 493 | 2 515 |
240 | 2 537 | 23 | 2 515 | 0 |