3 Schlafzimmer Wohnung zum Kauf in Berea
Angeboten von royalrealestate.co.za- € 28 901 Kaufpreis
- 3 Schlafz.
- 1 Badez.
- Merken
- Karte
- Details
- Ausblenden
Situated in Hillbrow's Goldreich Street within Roseacres, this expansive first-floor apartment spans 103 m2 and boasts three bedrooms, a spacious living room, a balcony, a bathroom with a toilet, and an additional separate toilet. The building, home to 41 well-managed units, ensures reliable security.
Generating a monthly gross rental income of R 6000, there exists the potential to elevate it to R 6600, given the apartment's generous size. The monthly levies are attractively low at R 1490, contributing to a commendable return on investment. Currently, the unit is occupied by dependable tenants.
It's noteworthy that a special levy of R 1259.06 is currently in effect, covered by the Seller, and this levy is set to conclude after a 12-month period.
Considering the present rental income and selling price, the net yield stands at 20%. Should the rent be increased to R 6600, the net yield escalates to an impressive 22.7%.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 123 | 108 | 14 | 12 095 |
2 | 123 | 108 | 15 | 12 080 |
3 | 123 | 108 | 15 | 12 065 |
4 | 123 | 108 | 15 | 12 050 |
5 | 123 | 108 | 15 | 12 035 |
6 | 123 | 108 | 15 | 12 020 |
7 | 123 | 108 | 15 | 12 005 |
8 | 123 | 108 | 15 | 11 990 |
9 | 123 | 107 | 16 | 11 974 |
10 | 123 | 107 | 16 | 11 958 |
11 | 123 | 107 | 16 | 11 943 |
12 | 123 | 107 | 16 | 11 927 |
13 | 123 | 107 | 16 | 11 911 |
14 | 123 | 107 | 16 | 11 894 |
15 | 123 | 107 | 16 | 11 878 |
16 | 123 | 106 | 17 | 11 861 |
17 | 123 | 106 | 17 | 11 845 |
18 | 123 | 106 | 17 | 11 828 |
19 | 123 | 106 | 17 | 11 811 |
20 | 123 | 106 | 17 | 11 794 |
21 | 123 | 106 | 17 | 11 777 |
22 | 123 | 105 | 17 | 11 759 |
23 | 123 | 105 | 18 | 11 742 |
24 | 123 | 105 | 18 | 11 724 |
25 | 123 | 105 | 18 | 11 706 |
26 | 123 | 105 | 18 | 11 688 |
27 | 123 | 105 | 18 | 11 670 |
28 | 123 | 105 | 18 | 11 651 |
29 | 123 | 104 | 19 | 11 633 |
30 | 123 | 104 | 19 | 11 614 |
31 | 123 | 104 | 19 | 11 595 |
32 | 123 | 104 | 19 | 11 576 |
33 | 123 | 104 | 19 | 11 557 |
34 | 123 | 104 | 19 | 11 537 |
35 | 123 | 103 | 20 | 11 518 |
36 | 123 | 103 | 20 | 11 498 |
37 | 123 | 103 | 20 | 11 478 |
38 | 123 | 103 | 20 | 11 458 |
39 | 123 | 103 | 20 | 11 438 |
40 | 123 | 102 | 20 | 11 417 |
41 | 123 | 102 | 21 | 11 397 |
42 | 123 | 102 | 21 | 11 376 |
43 | 123 | 102 | 21 | 11 355 |
44 | 123 | 102 | 21 | 11 333 |
45 | 123 | 102 | 21 | 11 312 |
46 | 123 | 101 | 22 | 11 290 |
47 | 123 | 101 | 22 | 11 269 |
48 | 123 | 101 | 22 | 11 247 |
49 | 123 | 101 | 22 | 11 224 |
50 | 123 | 101 | 22 | 11 202 |
51 | 123 | 100 | 23 | 11 180 |
52 | 123 | 100 | 23 | 11 157 |
53 | 123 | 100 | 23 | 11 134 |
54 | 123 | 100 | 23 | 11 111 |
55 | 123 | 100 | 23 | 11 087 |
56 | 123 | 99 | 24 | 11 064 |
57 | 123 | 99 | 24 | 11 040 |
58 | 123 | 99 | 24 | 11 016 |
59 | 123 | 99 | 24 | 10 991 |
60 | 123 | 98 | 24 | 10 967 |
61 | 123 | 98 | 25 | 10 942 |
62 | 123 | 98 | 25 | 10 917 |
63 | 123 | 98 | 25 | 10 892 |
64 | 123 | 98 | 25 | 10 867 |
65 | 123 | 97 | 26 | 10 841 |
66 | 123 | 97 | 26 | 10 815 |
67 | 123 | 97 | 26 | 10 789 |
68 | 123 | 97 | 26 | 10 763 |
69 | 123 | 96 | 27 | 10 737 |
70 | 123 | 96 | 27 | 10 710 |
71 | 123 | 96 | 27 | 10 683 |
72 | 123 | 96 | 27 | 10 656 |
73 | 123 | 95 | 27 | 10 628 |
74 | 123 | 95 | 28 | 10 600 |
75 | 123 | 95 | 28 | 10 573 |
76 | 123 | 95 | 28 | 10 544 |
77 | 123 | 94 | 28 | 10 516 |
78 | 123 | 94 | 29 | 10 487 |
79 | 123 | 94 | 29 | 10 458 |
80 | 123 | 94 | 29 | 10 429 |
81 | 123 | 93 | 30 | 10 399 |
82 | 123 | 93 | 30 | 10 370 |
83 | 123 | 93 | 30 | 10 340 |
84 | 123 | 93 | 30 | 10 309 |
85 | 123 | 92 | 31 | 10 279 |
86 | 123 | 92 | 31 | 10 248 |
87 | 123 | 92 | 31 | 10 217 |
88 | 123 | 92 | 31 | 10 185 |
89 | 123 | 91 | 32 | 10 154 |
90 | 123 | 91 | 32 | 10 122 |
91 | 123 | 91 | 32 | 10 089 |
92 | 123 | 90 | 33 | 10 057 |
93 | 123 | 90 | 33 | 10 024 |
94 | 123 | 90 | 33 | 9 991 |
95 | 123 | 90 | 33 | 9 957 |
96 | 123 | 89 | 34 | 9 924 |
97 | 123 | 89 | 34 | 9 890 |
98 | 123 | 89 | 34 | 9 855 |
99 | 123 | 88 | 35 | 9 821 |
100 | 123 | 88 | 35 | 9 786 |
101 | 123 | 88 | 35 | 9 750 |
102 | 123 | 87 | 36 | 9 715 |
103 | 123 | 87 | 36 | 9 679 |
104 | 123 | 87 | 36 | 9 643 |
105 | 123 | 86 | 37 | 9 606 |
106 | 123 | 86 | 37 | 9 569 |
107 | 123 | 86 | 37 | 9 532 |
108 | 123 | 85 | 38 | 9 494 |
109 | 123 | 85 | 38 | 9 457 |
110 | 123 | 85 | 38 | 9 418 |
111 | 123 | 84 | 39 | 9 380 |
112 | 123 | 84 | 39 | 9 341 |
113 | 123 | 84 | 39 | 9 302 |
114 | 123 | 83 | 40 | 9 262 |
115 | 123 | 83 | 40 | 9 222 |
116 | 123 | 83 | 40 | 9 182 |
117 | 123 | 82 | 41 | 9 141 |
118 | 123 | 82 | 41 | 9 100 |
119 | 123 | 82 | 41 | 9 059 |
120 | 123 | 81 | 42 | 9 017 |
121 | 123 | 81 | 42 | 8 975 |
122 | 123 | 80 | 43 | 8 932 |
123 | 123 | 80 | 43 | 8 889 |
124 | 123 | 80 | 43 | 8 846 |
125 | 123 | 79 | 44 | 8 802 |
126 | 123 | 79 | 44 | 8 758 |
127 | 123 | 78 | 44 | 8 714 |
128 | 123 | 78 | 45 | 8 669 |
129 | 123 | 78 | 45 | 8 624 |
130 | 123 | 77 | 46 | 8 578 |
131 | 123 | 77 | 46 | 8 532 |
132 | 123 | 76 | 47 | 8 485 |
133 | 123 | 76 | 47 | 8 438 |
134 | 123 | 76 | 47 | 8 391 |
135 | 123 | 75 | 48 | 8 343 |
136 | 123 | 75 | 48 | 8 295 |
137 | 123 | 74 | 49 | 8 246 |
138 | 123 | 74 | 49 | 8 197 |
139 | 123 | 73 | 49 | 8 148 |
140 | 123 | 73 | 50 | 8 098 |
141 | 123 | 73 | 50 | 8 047 |
142 | 123 | 72 | 51 | 7 997 |
143 | 123 | 72 | 51 | 7 945 |
144 | 123 | 71 | 52 | 7 894 |
145 | 123 | 71 | 52 | 7 841 |
146 | 123 | 70 | 53 | 7 789 |
147 | 123 | 70 | 53 | 7 736 |
148 | 123 | 69 | 54 | 7 682 |
149 | 123 | 69 | 54 | 7 628 |
150 | 123 | 68 | 55 | 7 573 |
151 | 123 | 68 | 55 | 7 518 |
152 | 123 | 67 | 56 | 7 462 |
153 | 123 | 67 | 56 | 7 406 |
154 | 123 | 66 | 57 | 7 350 |
155 | 123 | 66 | 57 | 7 293 |
156 | 123 | 65 | 58 | 7 235 |
157 | 123 | 65 | 58 | 7 177 |
158 | 123 | 64 | 59 | 7 118 |
159 | 123 | 64 | 59 | 7 059 |
160 | 123 | 63 | 60 | 7 000 |
161 | 123 | 63 | 60 | 6 939 |
162 | 123 | 62 | 61 | 6 879 |
163 | 123 | 62 | 61 | 6 817 |
164 | 123 | 61 | 62 | 6 755 |
165 | 123 | 61 | 62 | 6 693 |
166 | 123 | 60 | 63 | 6 630 |
167 | 123 | 59 | 64 | 6 566 |
168 | 123 | 59 | 64 | 6 502 |
169 | 123 | 58 | 65 | 6 438 |
170 | 123 | 58 | 65 | 6 372 |
171 | 123 | 57 | 66 | 6 306 |
172 | 123 | 56 | 66 | 6 240 |
173 | 123 | 56 | 67 | 6 173 |
174 | 123 | 55 | 68 | 6 105 |
175 | 123 | 55 | 68 | 6 037 |
176 | 123 | 54 | 69 | 5 968 |
177 | 123 | 53 | 69 | 5 899 |
178 | 123 | 53 | 70 | 5 829 |
179 | 123 | 52 | 71 | 5 758 |
180 | 123 | 52 | 71 | 5 687 |
181 | 123 | 51 | 72 | 5 615 |
182 | 123 | 50 | 73 | 5 542 |
183 | 123 | 50 | 73 | 5 469 |
184 | 123 | 49 | 74 | 5 395 |
185 | 123 | 48 | 75 | 5 320 |
186 | 123 | 48 | 75 | 5 245 |
187 | 123 | 47 | 76 | 5 169 |
188 | 123 | 46 | 77 | 5 092 |
189 | 123 | 46 | 77 | 5 015 |
190 | 123 | 45 | 78 | 4 937 |
191 | 123 | 44 | 79 | 4 858 |
192 | 123 | 44 | 79 | 4 779 |
193 | 123 | 43 | 80 | 4 699 |
194 | 123 | 42 | 81 | 4 618 |
195 | 123 | 41 | 82 | 4 536 |
196 | 123 | 41 | 82 | 4 454 |
197 | 123 | 40 | 83 | 4 371 |
198 | 123 | 39 | 84 | 4 287 |
199 | 123 | 38 | 85 | 4 203 |
200 | 123 | 38 | 85 | 4 117 |
201 | 123 | 37 | 86 | 4 031 |
202 | 123 | 36 | 87 | 3 945 |
203 | 123 | 35 | 88 | 3 857 |
204 | 123 | 35 | 88 | 3 769 |
205 | 123 | 34 | 89 | 3 679 |
206 | 123 | 33 | 90 | 3 589 |
207 | 123 | 32 | 91 | 3 499 |
208 | 123 | 31 | 92 | 3 407 |
209 | 123 | 31 | 92 | 3 315 |
210 | 123 | 30 | 93 | 3 221 |
211 | 123 | 29 | 94 | 3 127 |
212 | 123 | 28 | 95 | 3 032 |
213 | 123 | 27 | 96 | 2 937 |
214 | 123 | 26 | 97 | 2 840 |
215 | 123 | 25 | 97 | 2 743 |
216 | 123 | 25 | 98 | 2 644 |
217 | 123 | 24 | 99 | 2 545 |
218 | 123 | 23 | 100 | 2 445 |
219 | 123 | 22 | 101 | 2 344 |
220 | 123 | 21 | 102 | 2 242 |
221 | 123 | 20 | 103 | 2 139 |
222 | 123 | 19 | 104 | 2 035 |
223 | 123 | 18 | 105 | 1 931 |
224 | 123 | 17 | 106 | 1 825 |
225 | 123 | 16 | 107 | 1 718 |
226 | 123 | 15 | 108 | 1 611 |
227 | 123 | 14 | 109 | 1 502 |
228 | 123 | 13 | 109 | 1 393 |
229 | 123 | 12 | 110 | 1 282 |
230 | 123 | 11 | 111 | 1 171 |
231 | 123 | 10 | 112 | 1 058 |
232 | 123 | 9 | 113 | 945 |
233 | 123 | 8 | 114 | 831 |
234 | 123 | 7 | 115 | 715 |
235 | 123 | 6 | 117 | 598 |
236 | 123 | 5 | 118 | 481 |
237 | 123 | 4 | 119 | 362 |
238 | 123 | 3 | 120 | 243 |
239 | 123 | 2 | 121 | 122 |
240 | 123 | 1 | 122 | 0 |