3 Schlafzimmer Wohnung zum Kauf in Hillbrow
Angeboten von dulcemarques.kwsouthafrica.co.za- € 19 109 Kaufpreis
- 3 Schlafz.
- 1 Badez.
- 1 489 m² Gesamtfl.
- € 13 Pro m²
- Merken
- Karte
- Details
- Ausblenden
Sunnycrest is one of the sectional title blocks in Hillbrow with exceptional potential. A sound opportunity not to be missed.
This is a spacious 97m2 apartment that has two-bedrooms, lounge(subdivided into 2 sleeping areas), kitchen, separate bathroom and separate toilet.
The unit is currently tenanted, and the rental income that is achieved is R 6 -00 pm.
Calculation:
Purchase with Bond (90%):
R 230 .00 Bond at 90 %
=R 2 243.00 pm.
Monthly Levy
=R 1 253.06 pm.
Rental Management fee (if applicable) =R 690.00 pm.
Total
=R 4 186.06 pm.
R 6.00 rental income - R 4 186.06 expenses
=R 1 813.94 Cashflow positive.
Purchase with Cash:
Monthly Levy
=R 1 253.06 pm.
Rental Management fee (if applicable) =R 690.00 pm.
Total
=R 1 943.06 pm.
R 6.00 rental income R 1 943.06 expenses
=R 4 056.94 Cashflow positive.
Gross Yield: 31% at R 6 .00 rental income
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 92 | 81 | 11 | 9 041 |
2 | 92 | 81 | 11 | 9 030 |
3 | 92 | 81 | 11 | 9 019 |
4 | 92 | 81 | 11 | 9 008 |
5 | 92 | 81 | 11 | 8 997 |
6 | 92 | 81 | 11 | 8 986 |
7 | 92 | 80 | 11 | 8 974 |
8 | 92 | 80 | 12 | 8 963 |
9 | 92 | 80 | 12 | 8 951 |
10 | 92 | 80 | 12 | 8 939 |
11 | 92 | 80 | 12 | 8 928 |
12 | 92 | 80 | 12 | 8 916 |
13 | 92 | 80 | 12 | 8 904 |
14 | 92 | 80 | 12 | 8 892 |
15 | 92 | 80 | 12 | 8 879 |
16 | 92 | 80 | 12 | 8 867 |
17 | 92 | 79 | 12 | 8 854 |
18 | 92 | 79 | 13 | 8 842 |
19 | 92 | 79 | 13 | 8 829 |
20 | 92 | 79 | 13 | 8 816 |
21 | 92 | 79 | 13 | 8 804 |
22 | 92 | 79 | 13 | 8 790 |
23 | 92 | 79 | 13 | 8 777 |
24 | 92 | 79 | 13 | 8 764 |
25 | 92 | 79 | 13 | 8 751 |
26 | 92 | 78 | 14 | 8 737 |
27 | 92 | 78 | 14 | 8 724 |
28 | 92 | 78 | 14 | 8 710 |
29 | 92 | 78 | 14 | 8 696 |
30 | 92 | 78 | 14 | 8 682 |
31 | 92 | 78 | 14 | 8 668 |
32 | 92 | 78 | 14 | 8 654 |
33 | 92 | 78 | 14 | 8 639 |
34 | 92 | 77 | 15 | 8 625 |
35 | 92 | 77 | 15 | 8 610 |
36 | 92 | 77 | 15 | 8 595 |
37 | 92 | 77 | 15 | 8 580 |
38 | 92 | 77 | 15 | 8 565 |
39 | 92 | 77 | 15 | 8 550 |
40 | 92 | 77 | 15 | 8 535 |
41 | 92 | 76 | 15 | 8 519 |
42 | 92 | 76 | 16 | 8 504 |
43 | 92 | 76 | 16 | 8 488 |
44 | 92 | 76 | 16 | 8 472 |
45 | 92 | 76 | 16 | 8 456 |
46 | 92 | 76 | 16 | 8 440 |
47 | 92 | 76 | 16 | 8 424 |
48 | 92 | 75 | 16 | 8 407 |
49 | 92 | 75 | 17 | 8 391 |
50 | 92 | 75 | 17 | 8 374 |
51 | 92 | 75 | 17 | 8 357 |
52 | 92 | 75 | 17 | 8 340 |
53 | 92 | 75 | 17 | 8 323 |
54 | 92 | 75 | 17 | 8 306 |
55 | 92 | 74 | 17 | 8 288 |
56 | 92 | 74 | 18 | 8 270 |
57 | 92 | 74 | 18 | 8 253 |
58 | 92 | 74 | 18 | 8 235 |
59 | 92 | 74 | 18 | 8 217 |
60 | 92 | 74 | 18 | 8 198 |
61 | 92 | 73 | 18 | 8 180 |
62 | 92 | 73 | 19 | 8 161 |
63 | 92 | 73 | 19 | 8 142 |
64 | 92 | 73 | 19 | 8 123 |
65 | 92 | 73 | 19 | 8 104 |
66 | 92 | 73 | 19 | 8 085 |
67 | 92 | 72 | 19 | 8 066 |
68 | 92 | 72 | 20 | 8 046 |
69 | 92 | 72 | 20 | 8 026 |
70 | 92 | 72 | 20 | 8 006 |
71 | 92 | 72 | 20 | 7 986 |
72 | 92 | 72 | 20 | 7 966 |
73 | 92 | 71 | 21 | 7 945 |
74 | 92 | 71 | 21 | 7 924 |
75 | 92 | 71 | 21 | 7 903 |
76 | 92 | 71 | 21 | 7 882 |
77 | 92 | 71 | 21 | 7 861 |
78 | 92 | 70 | 21 | 7 840 |
79 | 92 | 70 | 22 | 7 818 |
80 | 92 | 70 | 22 | 7 796 |
81 | 92 | 70 | 22 | 7 774 |
82 | 92 | 70 | 22 | 7 752 |
83 | 92 | 69 | 22 | 7 729 |
84 | 92 | 69 | 23 | 7 707 |
85 | 92 | 69 | 23 | 7 684 |
86 | 92 | 69 | 23 | 7 661 |
87 | 92 | 69 | 23 | 7 637 |
88 | 92 | 68 | 23 | 7 614 |
89 | 92 | 68 | 24 | 7 590 |
90 | 92 | 68 | 24 | 7 566 |
91 | 92 | 68 | 24 | 7 542 |
92 | 92 | 68 | 24 | 7 518 |
93 | 92 | 67 | 25 | 7 493 |
94 | 92 | 67 | 25 | 7 469 |
95 | 92 | 67 | 25 | 7 444 |
96 | 92 | 67 | 25 | 7 418 |
97 | 92 | 66 | 25 | 7 393 |
98 | 92 | 66 | 26 | 7 367 |
99 | 92 | 66 | 26 | 7 341 |
100 | 92 | 66 | 26 | 7 315 |
101 | 92 | 66 | 26 | 7 289 |
102 | 92 | 65 | 27 | 7 262 |
103 | 92 | 65 | 27 | 7 235 |
104 | 92 | 65 | 27 | 7 208 |
105 | 92 | 65 | 27 | 7 181 |
106 | 92 | 64 | 28 | 7 153 |
107 | 92 | 64 | 28 | 7 126 |
108 | 92 | 64 | 28 | 7 098 |
109 | 92 | 64 | 28 | 7 069 |
110 | 92 | 63 | 29 | 7 041 |
111 | 92 | 63 | 29 | 7 012 |
112 | 92 | 63 | 29 | 6 983 |
113 | 92 | 63 | 29 | 6 953 |
114 | 92 | 62 | 30 | 6 924 |
115 | 92 | 62 | 30 | 6 894 |
116 | 92 | 62 | 30 | 6 864 |
117 | 92 | 61 | 30 | 6 833 |
118 | 92 | 61 | 31 | 6 803 |
119 | 92 | 61 | 31 | 6 772 |
120 | 92 | 61 | 31 | 6 740 |
121 | 92 | 60 | 32 | 6 709 |
122 | 92 | 60 | 32 | 6 677 |
123 | 92 | 60 | 32 | 6 645 |
124 | 92 | 60 | 32 | 6 613 |
125 | 92 | 59 | 33 | 6 580 |
126 | 92 | 59 | 33 | 6 547 |
127 | 92 | 59 | 33 | 6 514 |
128 | 92 | 58 | 34 | 6 480 |
129 | 92 | 58 | 34 | 6 446 |
130 | 92 | 58 | 34 | 6 412 |
131 | 92 | 57 | 34 | 6 378 |
132 | 92 | 57 | 35 | 6 343 |
133 | 92 | 57 | 35 | 6 308 |
134 | 92 | 57 | 35 | 6 273 |
135 | 92 | 56 | 36 | 6 237 |
136 | 92 | 56 | 36 | 6 201 |
137 | 92 | 56 | 36 | 6 165 |
138 | 92 | 55 | 37 | 6 128 |
139 | 92 | 55 | 37 | 6 091 |
140 | 92 | 55 | 37 | 6 054 |
141 | 92 | 54 | 38 | 6 016 |
142 | 92 | 54 | 38 | 5 978 |
143 | 92 | 54 | 38 | 5 939 |
144 | 92 | 53 | 39 | 5 901 |
145 | 92 | 53 | 39 | 5 862 |
146 | 92 | 53 | 39 | 5 822 |
147 | 92 | 52 | 40 | 5 783 |
148 | 92 | 52 | 40 | 5 743 |
149 | 92 | 51 | 40 | 5 702 |
150 | 92 | 51 | 41 | 5 661 |
151 | 92 | 51 | 41 | 5 620 |
152 | 92 | 50 | 42 | 5 579 |
153 | 92 | 50 | 42 | 5 537 |
154 | 92 | 50 | 42 | 5 494 |
155 | 92 | 49 | 43 | 5 452 |
156 | 92 | 49 | 43 | 5 409 |
157 | 92 | 48 | 43 | 5 365 |
158 | 92 | 48 | 44 | 5 321 |
159 | 92 | 48 | 44 | 5 277 |
160 | 92 | 47 | 45 | 5 232 |
161 | 92 | 47 | 45 | 5 187 |
162 | 92 | 46 | 45 | 5 142 |
163 | 92 | 46 | 46 | 5 096 |
164 | 92 | 46 | 46 | 5 050 |
165 | 92 | 45 | 47 | 5 003 |
166 | 92 | 45 | 47 | 4 956 |
167 | 92 | 44 | 47 | 4 909 |
168 | 92 | 44 | 48 | 4 861 |
169 | 92 | 44 | 48 | 4 812 |
170 | 92 | 43 | 49 | 4 764 |
171 | 92 | 43 | 49 | 4 714 |
172 | 92 | 42 | 50 | 4 665 |
173 | 92 | 42 | 50 | 4 615 |
174 | 92 | 41 | 51 | 4 564 |
175 | 92 | 41 | 51 | 4 513 |
176 | 92 | 40 | 51 | 4 462 |
177 | 92 | 40 | 52 | 4 410 |
178 | 92 | 40 | 52 | 4 357 |
179 | 92 | 39 | 53 | 4 304 |
180 | 92 | 39 | 53 | 4 251 |
181 | 92 | 38 | 54 | 4 197 |
182 | 92 | 38 | 54 | 4 143 |
183 | 92 | 37 | 55 | 4 088 |
184 | 92 | 37 | 55 | 4 033 |
185 | 92 | 36 | 56 | 3 977 |
186 | 92 | 36 | 56 | 3 921 |
187 | 92 | 35 | 57 | 3 864 |
188 | 92 | 35 | 57 | 3 807 |
189 | 92 | 34 | 58 | 3 749 |
190 | 92 | 34 | 58 | 3 691 |
191 | 92 | 33 | 59 | 3 632 |
192 | 92 | 33 | 59 | 3 572 |
193 | 92 | 32 | 60 | 3 513 |
194 | 92 | 31 | 60 | 3 452 |
195 | 92 | 31 | 61 | 3 391 |
196 | 92 | 30 | 62 | 3 330 |
197 | 92 | 30 | 62 | 3 268 |
198 | 92 | 29 | 63 | 3 205 |
199 | 92 | 29 | 63 | 3 142 |
200 | 92 | 28 | 64 | 3 078 |
201 | 92 | 28 | 64 | 3 014 |
202 | 92 | 27 | 65 | 2 949 |
203 | 92 | 26 | 65 | 2 883 |
204 | 92 | 26 | 66 | 2 817 |
205 | 92 | 25 | 67 | 2 751 |
206 | 92 | 25 | 67 | 2 683 |
207 | 92 | 24 | 68 | 2 615 |
208 | 92 | 23 | 68 | 2 547 |
209 | 92 | 23 | 69 | 2 478 |
210 | 92 | 22 | 70 | 2 408 |
211 | 92 | 22 | 70 | 2 338 |
212 | 92 | 21 | 71 | 2 267 |
213 | 92 | 20 | 72 | 2 195 |
214 | 92 | 20 | 72 | 2 123 |
215 | 92 | 19 | 73 | 2 050 |
216 | 92 | 18 | 74 | 1 977 |
217 | 92 | 18 | 74 | 1 902 |
218 | 92 | 17 | 75 | 1 828 |
219 | 92 | 16 | 76 | 1 752 |
220 | 92 | 16 | 76 | 1 676 |
221 | 92 | 15 | 77 | 1 599 |
222 | 92 | 14 | 78 | 1 521 |
223 | 92 | 14 | 78 | 1 443 |
224 | 92 | 13 | 79 | 1 364 |
225 | 92 | 12 | 80 | 1 285 |
226 | 92 | 12 | 80 | 1 204 |
227 | 92 | 11 | 81 | 1 123 |
228 | 92 | 10 | 82 | 1 041 |
229 | 92 | 9 | 83 | 959 |
230 | 92 | 9 | 83 | 875 |
231 | 92 | 8 | 84 | 791 |
232 | 92 | 7 | 85 | 706 |
233 | 92 | 6 | 86 | 621 |
234 | 92 | 6 | 86 | 535 |
235 | 92 | 5 | 87 | 447 |
236 | 92 | 4 | 88 | 360 |
237 | 92 | 3 | 89 | 271 |
238 | 92 | 2 | 89 | 181 |
239 | 92 | 2 | 90 | 91 |
240 | 92 | 1 | 91 | 0 |