3 Schlafzimmer Wohnung zum Kauf in Hillbrow
Angeboten von dulcemarques.kwsouthafrica.co.za- € 14 074 Kaufpreis
- 3 Schlafz.
- 1 Badez.
- 83 m² Gesamtfl.
- € 170 Pro m²
- Merken
- Karte
- Details
- Ausblenden
Queen Anne is one of the sectional title blocks in Hillbrow with exceptional potential. A sound opportunity not to be missed.
This is a spacious 51m2 apartment that has a one bedroom, lounge, bathroom (separated toilet) and an open balcony.
The unit is currently tenanted, and the rental income achieved is R 3 350.00. Rental amount of R3 950.00 can easily be achieved if maintained properly.
Calculation:
Purchase with Bond (90%):
R 158 Bond at 90 %
=R 1 541.00 pm.
Monthly Levy
=R 756.80 pm.
Rental Management fee (if applicable) =R 454.25 pm.
Total
=R 2 752.05 pm.
R 3 950.00 rental income - R 2 752.05 expenses
=R1 197.95 Cashflow positive
Purchase with Cash:
Monthly Levy
=R 756.80 pm.
Rental Management fee (if applicable) =R 454.25 pm.
Total
=R 1 211.05 pm.
R 3 950.00 rental income R 1 211.05 expenses
=R 2 738.95 Cashflow positive.
Gross Yield: 30% at R 3 950.00 rental income
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 73 | 64 | 9 | 7 139 |
2 | 73 | 64 | 9 | 7 131 |
3 | 73 | 64 | 9 | 7 122 |
4 | 73 | 64 | 9 | 7 113 |
5 | 73 | 64 | 9 | 7 105 |
6 | 73 | 64 | 9 | 7 096 |
7 | 73 | 64 | 9 | 7 087 |
8 | 73 | 63 | 9 | 7 078 |
9 | 73 | 63 | 9 | 7 068 |
10 | 73 | 63 | 9 | 7 059 |
11 | 73 | 63 | 9 | 7 050 |
12 | 73 | 63 | 9 | 7 040 |
13 | 73 | 63 | 9 | 7 031 |
14 | 73 | 63 | 10 | 7 021 |
15 | 73 | 63 | 10 | 7 012 |
16 | 73 | 63 | 10 | 7 002 |
17 | 73 | 63 | 10 | 6 992 |
18 | 73 | 63 | 10 | 6 982 |
19 | 73 | 63 | 10 | 6 972 |
20 | 73 | 62 | 10 | 6 962 |
21 | 73 | 62 | 10 | 6 952 |
22 | 73 | 62 | 10 | 6 941 |
23 | 73 | 62 | 10 | 6 931 |
24 | 73 | 62 | 10 | 6 921 |
25 | 73 | 62 | 11 | 6 910 |
26 | 73 | 62 | 11 | 6 899 |
27 | 73 | 62 | 11 | 6 889 |
28 | 73 | 62 | 11 | 6 878 |
29 | 73 | 62 | 11 | 6 867 |
30 | 73 | 62 | 11 | 6 856 |
31 | 73 | 61 | 11 | 6 845 |
32 | 73 | 61 | 11 | 6 833 |
33 | 73 | 61 | 11 | 6 822 |
34 | 73 | 61 | 11 | 6 811 |
35 | 73 | 61 | 12 | 6 799 |
36 | 73 | 61 | 12 | 6 787 |
37 | 73 | 61 | 12 | 6 776 |
38 | 73 | 61 | 12 | 6 764 |
39 | 73 | 61 | 12 | 6 752 |
40 | 73 | 60 | 12 | 6 740 |
41 | 73 | 60 | 12 | 6 727 |
42 | 73 | 60 | 12 | 6 715 |
43 | 73 | 60 | 12 | 6 703 |
44 | 73 | 60 | 13 | 6 690 |
45 | 73 | 60 | 13 | 6 678 |
46 | 73 | 60 | 13 | 6 665 |
47 | 73 | 60 | 13 | 6 652 |
48 | 73 | 60 | 13 | 6 639 |
49 | 73 | 59 | 13 | 6 626 |
50 | 73 | 59 | 13 | 6 613 |
51 | 73 | 59 | 13 | 6 599 |
52 | 73 | 59 | 13 | 6 586 |
53 | 73 | 59 | 14 | 6 572 |
54 | 73 | 59 | 14 | 6 559 |
55 | 73 | 59 | 14 | 6 545 |
56 | 73 | 59 | 14 | 6 531 |
57 | 73 | 59 | 14 | 6 517 |
58 | 73 | 58 | 14 | 6 503 |
59 | 73 | 58 | 14 | 6 488 |
60 | 73 | 58 | 14 | 6 474 |
61 | 73 | 58 | 15 | 6 459 |
62 | 73 | 58 | 15 | 6 445 |
63 | 73 | 58 | 15 | 6 430 |
64 | 73 | 58 | 15 | 6 415 |
65 | 73 | 57 | 15 | 6 400 |
66 | 73 | 57 | 15 | 6 384 |
67 | 73 | 57 | 15 | 6 369 |
68 | 73 | 57 | 16 | 6 354 |
69 | 73 | 57 | 16 | 6 338 |
70 | 73 | 57 | 16 | 6 322 |
71 | 73 | 57 | 16 | 6 306 |
72 | 73 | 56 | 16 | 6 290 |
73 | 73 | 56 | 16 | 6 274 |
74 | 73 | 56 | 16 | 6 258 |
75 | 73 | 56 | 17 | 6 241 |
76 | 73 | 56 | 17 | 6 224 |
77 | 73 | 56 | 17 | 6 208 |
78 | 73 | 56 | 17 | 6 191 |
79 | 73 | 55 | 17 | 6 173 |
80 | 73 | 55 | 17 | 6 156 |
81 | 73 | 55 | 17 | 6 139 |
82 | 73 | 55 | 18 | 6 121 |
83 | 73 | 55 | 18 | 6 103 |
84 | 73 | 55 | 18 | 6 086 |
85 | 73 | 55 | 18 | 6 068 |
86 | 73 | 54 | 18 | 6 049 |
87 | 73 | 54 | 18 | 6 031 |
88 | 73 | 54 | 19 | 6 012 |
89 | 73 | 54 | 19 | 5 994 |
90 | 73 | 54 | 19 | 5 975 |
91 | 73 | 54 | 19 | 5 956 |
92 | 73 | 53 | 19 | 5 937 |
93 | 73 | 53 | 19 | 5 917 |
94 | 73 | 53 | 20 | 5 898 |
95 | 73 | 53 | 20 | 5 878 |
96 | 73 | 53 | 20 | 5 858 |
97 | 73 | 52 | 20 | 5 838 |
98 | 73 | 52 | 20 | 5 818 |
99 | 73 | 52 | 20 | 5 797 |
100 | 73 | 52 | 21 | 5 777 |
101 | 73 | 52 | 21 | 5 756 |
102 | 73 | 52 | 21 | 5 735 |
103 | 73 | 51 | 21 | 5 713 |
104 | 73 | 51 | 21 | 5 692 |
105 | 73 | 51 | 22 | 5 671 |
106 | 73 | 51 | 22 | 5 649 |
107 | 73 | 51 | 22 | 5 627 |
108 | 73 | 50 | 22 | 5 605 |
109 | 73 | 50 | 22 | 5 582 |
110 | 73 | 50 | 23 | 5 560 |
111 | 73 | 50 | 23 | 5 537 |
112 | 73 | 50 | 23 | 5 514 |
113 | 73 | 49 | 23 | 5 491 |
114 | 73 | 49 | 23 | 5 467 |
115 | 73 | 49 | 24 | 5 444 |
116 | 73 | 49 | 24 | 5 420 |
117 | 73 | 49 | 24 | 5 396 |
118 | 73 | 48 | 24 | 5 372 |
119 | 73 | 48 | 24 | 5 347 |
120 | 73 | 48 | 25 | 5 323 |
121 | 73 | 48 | 25 | 5 298 |
122 | 73 | 47 | 25 | 5 273 |
123 | 73 | 47 | 25 | 5 247 |
124 | 73 | 47 | 26 | 5 222 |
125 | 73 | 47 | 26 | 5 196 |
126 | 73 | 47 | 26 | 5 170 |
127 | 73 | 46 | 26 | 5 144 |
128 | 73 | 46 | 26 | 5 117 |
129 | 73 | 46 | 27 | 5 090 |
130 | 73 | 46 | 27 | 5 064 |
131 | 73 | 45 | 27 | 5 036 |
132 | 73 | 45 | 27 | 5 009 |
133 | 73 | 45 | 28 | 4 981 |
134 | 73 | 45 | 28 | 4 953 |
135 | 73 | 44 | 28 | 4 925 |
136 | 73 | 44 | 28 | 4 897 |
137 | 73 | 44 | 29 | 4 868 |
138 | 73 | 44 | 29 | 4 839 |
139 | 73 | 43 | 29 | 4 810 |
140 | 73 | 43 | 29 | 4 780 |
141 | 73 | 43 | 30 | 4 750 |
142 | 73 | 43 | 30 | 4 720 |
143 | 73 | 42 | 30 | 4 690 |
144 | 73 | 42 | 31 | 4 660 |
145 | 73 | 42 | 31 | 4 629 |
146 | 73 | 41 | 31 | 4 598 |
147 | 73 | 41 | 31 | 4 566 |
148 | 73 | 41 | 32 | 4 535 |
149 | 73 | 41 | 32 | 4 503 |
150 | 73 | 40 | 32 | 4 470 |
151 | 73 | 40 | 33 | 4 438 |
152 | 73 | 40 | 33 | 4 405 |
153 | 73 | 39 | 33 | 4 372 |
154 | 73 | 39 | 33 | 4 339 |
155 | 73 | 39 | 34 | 4 305 |
156 | 73 | 39 | 34 | 4 271 |
157 | 73 | 38 | 34 | 4 237 |
158 | 73 | 38 | 35 | 4 202 |
159 | 73 | 38 | 35 | 4 167 |
160 | 73 | 37 | 35 | 4 132 |
161 | 73 | 37 | 36 | 4 096 |
162 | 73 | 37 | 36 | 4 060 |
163 | 73 | 36 | 36 | 4 024 |
164 | 73 | 36 | 37 | 3 988 |
165 | 73 | 36 | 37 | 3 951 |
166 | 73 | 35 | 37 | 3 914 |
167 | 73 | 35 | 38 | 3 876 |
168 | 73 | 35 | 38 | 3 838 |
169 | 73 | 34 | 38 | 3 800 |
170 | 73 | 34 | 39 | 3 762 |
171 | 73 | 34 | 39 | 3 723 |
172 | 73 | 33 | 39 | 3 684 |
173 | 73 | 33 | 40 | 3 644 |
174 | 73 | 33 | 40 | 3 604 |
175 | 73 | 32 | 40 | 3 564 |
176 | 73 | 32 | 41 | 3 523 |
177 | 73 | 32 | 41 | 3 482 |
178 | 73 | 31 | 41 | 3 441 |
179 | 73 | 31 | 42 | 3 399 |
180 | 73 | 30 | 42 | 3 357 |
181 | 73 | 30 | 42 | 3 314 |
182 | 73 | 30 | 43 | 3 271 |
183 | 73 | 29 | 43 | 3 228 |
184 | 73 | 29 | 44 | 3 185 |
185 | 73 | 29 | 44 | 3 141 |
186 | 73 | 28 | 44 | 3 096 |
187 | 73 | 28 | 45 | 3 051 |
188 | 73 | 27 | 45 | 3 006 |
189 | 73 | 27 | 46 | 2 960 |
190 | 73 | 27 | 46 | 2 914 |
191 | 73 | 26 | 46 | 2 868 |
192 | 73 | 26 | 47 | 2 821 |
193 | 73 | 25 | 47 | 2 774 |
194 | 73 | 25 | 48 | 2 726 |
195 | 73 | 24 | 48 | 2 678 |
196 | 73 | 24 | 49 | 2 629 |
197 | 73 | 24 | 49 | 2 580 |
198 | 73 | 23 | 49 | 2 531 |
199 | 73 | 23 | 50 | 2 481 |
200 | 73 | 22 | 50 | 2 431 |
201 | 73 | 22 | 51 | 2 380 |
202 | 73 | 21 | 51 | 2 329 |
203 | 73 | 21 | 52 | 2 277 |
204 | 73 | 20 | 52 | 2 225 |
205 | 73 | 20 | 53 | 2 172 |
206 | 73 | 19 | 53 | 2 119 |
207 | 73 | 19 | 54 | 2 065 |
208 | 73 | 19 | 54 | 2 011 |
209 | 73 | 18 | 55 | 1 957 |
210 | 73 | 18 | 55 | 1 902 |
211 | 73 | 17 | 56 | 1 846 |
212 | 73 | 17 | 56 | 1 790 |
213 | 73 | 16 | 57 | 1 734 |
214 | 73 | 16 | 57 | 1 677 |
215 | 73 | 15 | 58 | 1 619 |
216 | 73 | 15 | 58 | 1 561 |
217 | 73 | 14 | 59 | 1 502 |
218 | 73 | 13 | 59 | 1 443 |
219 | 73 | 13 | 60 | 1 384 |
220 | 73 | 12 | 60 | 1 323 |
221 | 73 | 12 | 61 | 1 263 |
222 | 73 | 11 | 61 | 1 201 |
223 | 73 | 11 | 62 | 1 140 |
224 | 73 | 10 | 62 | 1 077 |
225 | 73 | 10 | 63 | 1 014 |
226 | 73 | 9 | 63 | 951 |
227 | 73 | 9 | 64 | 887 |
228 | 73 | 8 | 65 | 822 |
229 | 73 | 7 | 65 | 757 |
230 | 73 | 7 | 66 | 691 |
231 | 73 | 6 | 66 | 625 |
232 | 73 | 6 | 67 | 558 |
233 | 73 | 5 | 68 | 490 |
234 | 73 | 4 | 68 | 422 |
235 | 73 | 4 | 69 | 353 |
236 | 73 | 3 | 69 | 284 |
237 | 73 | 3 | 70 | 214 |
238 | 73 | 2 | 71 | 143 |
239 | 73 | 1 | 71 | 72 |
240 | 73 | 1 | 72 | 0 |