1 Schlafzimmer Wohnung zum Kauf in Hillbrow
Angeboten von trafalgarcom.co.za- € 7 481 Kaufpreis
- 1 Schlafz.
- 1 Badez.
- 80 m² Gesamtfl.
- € 94 Pro m²
- Merken
- Karte
- Details
- Ausblenden
Langton Hall, located in Hillbrow Johannesburg is the perfect investment opportunity for investors.
This is a one bedroom apartment that has a kitchen, spacious lounge, bathroom with separate toilet, kitchen and an open balcony.
The unit is currently tenanted. The potential rent for the unit is between R 3 800.00 to R 4 .00. This is currently achieved and paid by the tenant.
Calculation:
Purchase with Bond (90%):
R 145 .00 Bond at 90 %
=R 1 414.00 pm.
Monthly Levy
=R 1 792.25 pm.
Rental Management fee (if applicable) =R 460.00 pm.
Total
=R 3 666.25 pm.
R 4 .00 rental income - R 3 666.25 expenses
=R 333.75 Cashflow positive.
Purchase with Cash:
Monthly Levy
=R 1 792.25 pm.
Rental Management fee (if applicable) =R 460.00 pm.
Total
=R 2 252.25 pm.
R 4 .00 rental income R 2 252.25 expenses
=R 1 747.75 Cashflow positive.
Gross Yield: 33% at R 4 .00 rental income
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 66 | 58 | 8 | 6 501 |
2 | 66 | 58 | 8 | 6 493 |
3 | 66 | 58 | 8 | 6 485 |
4 | 66 | 58 | 8 | 6 477 |
5 | 66 | 58 | 8 | 6 469 |
6 | 66 | 58 | 8 | 6 461 |
7 | 66 | 58 | 8 | 6 453 |
8 | 66 | 58 | 8 | 6 445 |
9 | 66 | 58 | 8 | 6 436 |
10 | 66 | 58 | 8 | 6 428 |
11 | 66 | 58 | 8 | 6 420 |
12 | 66 | 58 | 9 | 6 411 |
13 | 66 | 57 | 9 | 6 402 |
14 | 66 | 57 | 9 | 6 394 |
15 | 66 | 57 | 9 | 6 385 |
16 | 66 | 57 | 9 | 6 376 |
17 | 66 | 57 | 9 | 6 367 |
18 | 66 | 57 | 9 | 6 358 |
19 | 66 | 57 | 9 | 6 349 |
20 | 66 | 57 | 9 | 6 340 |
21 | 66 | 57 | 9 | 6 330 |
22 | 66 | 57 | 9 | 6 321 |
23 | 66 | 57 | 9 | 6 311 |
24 | 66 | 57 | 10 | 6 302 |
25 | 66 | 56 | 10 | 6 292 |
26 | 66 | 56 | 10 | 6 283 |
27 | 66 | 56 | 10 | 6 273 |
28 | 66 | 56 | 10 | 6 263 |
29 | 66 | 56 | 10 | 6 253 |
30 | 66 | 56 | 10 | 6 243 |
31 | 66 | 56 | 10 | 6 233 |
32 | 66 | 56 | 10 | 6 222 |
33 | 66 | 56 | 10 | 6 212 |
34 | 66 | 56 | 10 | 6 202 |
35 | 66 | 56 | 11 | 6 191 |
36 | 66 | 55 | 11 | 6 181 |
37 | 66 | 55 | 11 | 6 170 |
38 | 66 | 55 | 11 | 6 159 |
39 | 66 | 55 | 11 | 6 148 |
40 | 66 | 55 | 11 | 6 137 |
41 | 66 | 55 | 11 | 6 126 |
42 | 66 | 55 | 11 | 6 115 |
43 | 66 | 55 | 11 | 6 104 |
44 | 66 | 55 | 11 | 6 092 |
45 | 66 | 55 | 12 | 6 081 |
46 | 66 | 54 | 12 | 6 069 |
47 | 66 | 54 | 12 | 6 057 |
48 | 66 | 54 | 12 | 6 045 |
49 | 66 | 54 | 12 | 6 034 |
50 | 66 | 54 | 12 | 6 022 |
51 | 66 | 54 | 12 | 6 009 |
52 | 66 | 54 | 12 | 5 997 |
53 | 66 | 54 | 12 | 5 985 |
54 | 66 | 54 | 12 | 5 972 |
55 | 66 | 54 | 13 | 5 960 |
56 | 66 | 53 | 13 | 5 947 |
57 | 66 | 53 | 13 | 5 934 |
58 | 66 | 53 | 13 | 5 921 |
59 | 66 | 53 | 13 | 5 908 |
60 | 66 | 53 | 13 | 5 895 |
61 | 66 | 53 | 13 | 5 882 |
62 | 66 | 53 | 13 | 5 868 |
63 | 66 | 53 | 14 | 5 855 |
64 | 66 | 52 | 14 | 5 841 |
65 | 66 | 52 | 14 | 5 828 |
66 | 66 | 52 | 14 | 5 814 |
67 | 66 | 52 | 14 | 5 800 |
68 | 66 | 52 | 14 | 5 786 |
69 | 66 | 52 | 14 | 5 771 |
70 | 66 | 52 | 14 | 5 757 |
71 | 66 | 52 | 15 | 5 742 |
72 | 66 | 51 | 15 | 5 728 |
73 | 66 | 51 | 15 | 5 713 |
74 | 66 | 51 | 15 | 5 698 |
75 | 66 | 51 | 15 | 5 683 |
76 | 66 | 51 | 15 | 5 668 |
77 | 66 | 51 | 15 | 5 653 |
78 | 66 | 51 | 15 | 5 637 |
79 | 66 | 50 | 16 | 5 622 |
80 | 66 | 50 | 16 | 5 606 |
81 | 66 | 50 | 16 | 5 590 |
82 | 66 | 50 | 16 | 5 574 |
83 | 66 | 50 | 16 | 5 558 |
84 | 66 | 50 | 16 | 5 542 |
85 | 66 | 50 | 16 | 5 525 |
86 | 66 | 49 | 17 | 5 509 |
87 | 66 | 49 | 17 | 5 492 |
88 | 66 | 49 | 17 | 5 475 |
89 | 66 | 49 | 17 | 5 458 |
90 | 66 | 49 | 17 | 5 441 |
91 | 66 | 49 | 17 | 5 423 |
92 | 66 | 49 | 17 | 5 406 |
93 | 66 | 48 | 18 | 5 388 |
94 | 66 | 48 | 18 | 5 370 |
95 | 66 | 48 | 18 | 5 352 |
96 | 66 | 48 | 18 | 5 334 |
97 | 66 | 48 | 18 | 5 316 |
98 | 66 | 48 | 18 | 5 298 |
99 | 66 | 47 | 19 | 5 279 |
100 | 66 | 47 | 19 | 5 260 |
101 | 66 | 47 | 19 | 5 241 |
102 | 66 | 47 | 19 | 5 222 |
103 | 66 | 47 | 19 | 5 203 |
104 | 66 | 47 | 19 | 5 183 |
105 | 66 | 46 | 20 | 5 164 |
106 | 66 | 46 | 20 | 5 144 |
107 | 66 | 46 | 20 | 5 124 |
108 | 66 | 46 | 20 | 5 104 |
109 | 66 | 46 | 20 | 5 083 |
110 | 66 | 46 | 21 | 5 063 |
111 | 66 | 45 | 21 | 5 042 |
112 | 66 | 45 | 21 | 5 021 |
113 | 66 | 45 | 21 | 5 000 |
114 | 66 | 45 | 21 | 4 979 |
115 | 66 | 45 | 21 | 4 957 |
116 | 66 | 44 | 22 | 4 935 |
117 | 66 | 44 | 22 | 4 914 |
118 | 66 | 44 | 22 | 4 892 |
119 | 66 | 44 | 22 | 4 869 |
120 | 66 | 44 | 22 | 4 847 |
121 | 66 | 43 | 23 | 4 824 |
122 | 66 | 43 | 23 | 4 801 |
123 | 66 | 43 | 23 | 4 778 |
124 | 66 | 43 | 23 | 4 755 |
125 | 66 | 43 | 23 | 4 731 |
126 | 66 | 42 | 24 | 4 708 |
127 | 66 | 42 | 24 | 4 684 |
128 | 66 | 42 | 24 | 4 660 |
129 | 66 | 42 | 24 | 4 635 |
130 | 66 | 42 | 25 | 4 611 |
131 | 66 | 41 | 25 | 4 586 |
132 | 66 | 41 | 25 | 4 561 |
133 | 66 | 41 | 25 | 4 536 |
134 | 66 | 41 | 25 | 4 510 |
135 | 66 | 40 | 26 | 4 485 |
136 | 66 | 40 | 26 | 4 459 |
137 | 66 | 40 | 26 | 4 433 |
138 | 66 | 40 | 26 | 4 406 |
139 | 66 | 39 | 27 | 4 380 |
140 | 66 | 39 | 27 | 4 353 |
141 | 66 | 39 | 27 | 4 326 |
142 | 66 | 39 | 27 | 4 298 |
143 | 66 | 39 | 28 | 4 271 |
144 | 66 | 38 | 28 | 4 243 |
145 | 66 | 38 | 28 | 4 215 |
146 | 66 | 38 | 28 | 4 187 |
147 | 66 | 38 | 29 | 4 158 |
148 | 66 | 37 | 29 | 4 129 |
149 | 66 | 37 | 29 | 4 100 |
150 | 66 | 37 | 29 | 4 071 |
151 | 66 | 36 | 30 | 4 041 |
152 | 66 | 36 | 30 | 4 011 |
153 | 66 | 36 | 30 | 3 981 |
154 | 66 | 36 | 30 | 3 951 |
155 | 66 | 35 | 31 | 3 920 |
156 | 66 | 35 | 31 | 3 889 |
157 | 66 | 35 | 31 | 3 858 |
158 | 66 | 35 | 32 | 3 826 |
159 | 66 | 34 | 32 | 3 795 |
160 | 66 | 34 | 32 | 3 762 |
161 | 66 | 34 | 32 | 3 730 |
162 | 66 | 33 | 33 | 3 697 |
163 | 66 | 33 | 33 | 3 664 |
164 | 66 | 33 | 33 | 3 631 |
165 | 66 | 33 | 34 | 3 598 |
166 | 66 | 32 | 34 | 3 564 |
167 | 66 | 32 | 34 | 3 530 |
168 | 66 | 32 | 34 | 3 495 |
169 | 66 | 31 | 35 | 3 460 |
170 | 66 | 31 | 35 | 3 425 |
171 | 66 | 31 | 35 | 3 390 |
172 | 66 | 30 | 36 | 3 354 |
173 | 66 | 30 | 36 | 3 318 |
174 | 66 | 30 | 36 | 3 282 |
175 | 66 | 29 | 37 | 3 245 |
176 | 66 | 29 | 37 | 3 208 |
177 | 66 | 29 | 37 | 3 171 |
178 | 66 | 28 | 38 | 3 133 |
179 | 66 | 28 | 38 | 3 095 |
180 | 66 | 28 | 38 | 3 057 |
181 | 66 | 27 | 39 | 3 018 |
182 | 66 | 27 | 39 | 2 979 |
183 | 66 | 27 | 39 | 2 940 |
184 | 66 | 26 | 40 | 2 900 |
185 | 66 | 26 | 40 | 2 860 |
186 | 66 | 26 | 40 | 2 819 |
187 | 66 | 25 | 41 | 2 779 |
188 | 66 | 25 | 41 | 2 737 |
189 | 66 | 25 | 42 | 2 696 |
190 | 66 | 24 | 42 | 2 654 |
191 | 66 | 24 | 42 | 2 612 |
192 | 66 | 23 | 43 | 2 569 |
193 | 66 | 23 | 43 | 2 526 |
194 | 66 | 23 | 43 | 2 482 |
195 | 66 | 22 | 44 | 2 438 |
196 | 66 | 22 | 44 | 2 394 |
197 | 66 | 21 | 45 | 2 350 |
198 | 66 | 21 | 45 | 2 305 |
199 | 66 | 21 | 45 | 2 259 |
200 | 66 | 20 | 46 | 2 213 |
201 | 66 | 20 | 46 | 2 167 |
202 | 66 | 19 | 47 | 2 120 |
203 | 66 | 19 | 47 | 2 073 |
204 | 66 | 19 | 48 | 2 026 |
205 | 66 | 18 | 48 | 1 978 |
206 | 66 | 18 | 48 | 1 929 |
207 | 66 | 17 | 49 | 1 881 |
208 | 66 | 17 | 49 | 1 831 |
209 | 66 | 16 | 50 | 1 782 |
210 | 66 | 16 | 50 | 1 732 |
211 | 66 | 16 | 51 | 1 681 |
212 | 66 | 15 | 51 | 1 630 |
213 | 66 | 15 | 51 | 1 579 |
214 | 66 | 14 | 52 | 1 527 |
215 | 66 | 14 | 52 | 1 474 |
216 | 66 | 13 | 53 | 1 421 |
217 | 66 | 13 | 53 | 1 368 |
218 | 66 | 12 | 54 | 1 314 |
219 | 66 | 12 | 54 | 1 260 |
220 | 66 | 11 | 55 | 1 205 |
221 | 66 | 11 | 55 | 1 150 |
222 | 66 | 10 | 56 | 1 094 |
223 | 66 | 10 | 56 | 1 038 |
224 | 66 | 9 | 57 | 981 |
225 | 66 | 9 | 57 | 924 |
226 | 66 | 8 | 58 | 866 |
227 | 66 | 8 | 58 | 808 |
228 | 66 | 7 | 59 | 749 |
229 | 66 | 7 | 59 | 689 |
230 | 66 | 6 | 60 | 629 |
231 | 66 | 6 | 60 | 569 |
232 | 66 | 5 | 61 | 508 |
233 | 66 | 5 | 62 | 446 |
234 | 66 | 4 | 62 | 384 |
235 | 66 | 3 | 63 | 322 |
236 | 66 | 3 | 63 | 259 |
237 | 66 | 2 | 64 | 195 |
238 | 66 | 2 | 64 | 130 |
239 | 66 | 1 | 65 | 65 |
240 | 66 | 1 | 65 | 0 |