3 Schlafzimmer Haus zum Kauf in Orchards
Angeboten von sothebysrealty.co.za- € 145 359 Kaufpreis
- 3 Schlafz.
- 3 Badez.
- 1 487 m² Gesamtfl.
- € 98 Pro m²
- Merken
- Karte
- Details
- Ausblenden
A unique opportunity to earn a large rental income (realistically R54 000 per month) from this multi-unit property in the heart of Orchards.
There are 7 separate, rentable units on the property, plus the main house which has 3 bedrooms. The units consist of:
o Three custom designed, modern, studio units each with upstairs loft and own bathroom and kitchenette, currently generating R22 900 combined.
o A fourth, larger studio unit, generating R7 000.
o Three custom-designed, compact, "budget" units, generating a combined R7 100. These 3 units share a bathroom and kitchen.
o The main house could easily have the main bedroom altered to be a standalone rental unit earning R6 000, and the rest of the main house (with 2 bedrooms) could earn R11 000.
A good indicator of return on investment for rental properties is the "gross yield". A good gross yield is 10% p.a. or more. At a list price of R5.4m, the gross yield is a very good 12% p.a.
A key financial benefit! Investing in multi-unit rentals in a sectional-title complex incurs costs of levies and rates on each unit. For this property there are no levies and only one COJ account! Major cost saving.
Other features:
o Huge investment in solar energy--hardly requiring any draw from Eskom.
o Most of the units have their own private patios.
o Kitchen in the main house has all the mod cons: fully renovated, Smeg stove (gas + electric); Caesarstone-type tops, etc.
o Main house has very spacious open-plan living areas (lounge, dining, kitchen), with laminate wood flooring throughout.
o "Beach bar" outside relaxation area, with beach sand.
o Parking inside the property for 6 cars.
o Excellent location in the heart of Orchards
o Good security--security gates, electric fence.
o Owner is amenable to including most of the furniture in the deal
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 2 473 | 2 182 | 291 | 243 311 |
2 | 2 473 | 2 180 | 293 | 243 018 |
3 | 2 473 | 2 177 | 296 | 242 722 |
4 | 2 473 | 2 174 | 299 | 242 423 |
5 | 2 473 | 2 172 | 301 | 242 121 |
6 | 2 473 | 2 169 | 304 | 241 817 |
7 | 2 473 | 2 166 | 307 | 241 511 |
8 | 2 473 | 2 164 | 310 | 241 201 |
9 | 2 473 | 2 161 | 312 | 240 889 |
10 | 2 473 | 2 158 | 315 | 240 573 |
11 | 2 473 | 2 155 | 318 | 240 255 |
12 | 2 473 | 2 152 | 321 | 239 935 |
13 | 2 473 | 2 149 | 324 | 239 611 |
14 | 2 473 | 2 147 | 327 | 239 284 |
15 | 2 473 | 2 144 | 330 | 238 955 |
16 | 2 473 | 2 141 | 332 | 238 622 |
17 | 2 473 | 2 138 | 335 | 238 287 |
18 | 2 473 | 2 135 | 338 | 237 948 |
19 | 2 473 | 2 132 | 341 | 237 607 |
20 | 2 473 | 2 129 | 345 | 237 262 |
21 | 2 473 | 2 125 | 348 | 236 915 |
22 | 2 473 | 2 122 | 351 | 236 564 |
23 | 2 473 | 2 119 | 354 | 236 210 |
24 | 2 473 | 2 116 | 357 | 235 853 |
25 | 2 473 | 2 113 | 360 | 235 493 |
26 | 2 473 | 2 110 | 363 | 235 129 |
27 | 2 473 | 2 106 | 367 | 234 762 |
28 | 2 473 | 2 103 | 370 | 234 392 |
29 | 2 473 | 2 100 | 373 | 234 019 |
30 | 2 473 | 2 096 | 377 | 233 642 |
31 | 2 473 | 2 093 | 380 | 233 262 |
32 | 2 473 | 2 090 | 383 | 232 879 |
33 | 2 473 | 2 086 | 387 | 232 492 |
34 | 2 473 | 2 083 | 390 | 232 101 |
35 | 2 473 | 2 079 | 394 | 231 708 |
36 | 2 473 | 2 076 | 397 | 231 310 |
37 | 2 473 | 2 072 | 401 | 230 909 |
38 | 2 473 | 2 069 | 405 | 230 505 |
39 | 2 473 | 2 065 | 408 | 230 096 |
40 | 2 473 | 2 061 | 412 | 229 685 |
41 | 2 473 | 2 058 | 416 | 229 269 |
42 | 2 473 | 2 054 | 419 | 228 850 |
43 | 2 473 | 2 050 | 423 | 228 427 |
44 | 2 473 | 2 046 | 427 | 228 000 |
45 | 2 473 | 2 043 | 431 | 227 569 |
46 | 2 473 | 2 039 | 434 | 227 135 |
47 | 2 473 | 2 035 | 438 | 226 697 |
48 | 2 473 | 2 031 | 442 | 226 254 |
49 | 2 473 | 2 027 | 446 | 225 808 |
50 | 2 473 | 2 023 | 450 | 225 358 |
51 | 2 473 | 2 019 | 454 | 224 904 |
52 | 2 473 | 2 015 | 458 | 224 445 |
53 | 2 473 | 2 011 | 462 | 223 983 |
54 | 2 473 | 2 007 | 467 | 223 516 |
55 | 2 473 | 2 002 | 471 | 223 045 |
56 | 2 473 | 1 998 | 475 | 222 570 |
57 | 2 473 | 1 994 | 479 | 222 091 |
58 | 2 473 | 1 990 | 484 | 221 608 |
59 | 2 473 | 1 985 | 488 | 221 120 |
60 | 2 473 | 1 981 | 492 | 220 627 |
61 | 2 473 | 1 976 | 497 | 220 131 |
62 | 2 473 | 1 972 | 501 | 219 630 |
63 | 2 473 | 1 968 | 506 | 219 124 |
64 | 2 473 | 1 963 | 510 | 218 614 |
65 | 2 473 | 1 958 | 515 | 218 099 |
66 | 2 473 | 1 954 | 519 | 217 580 |
67 | 2 473 | 1 949 | 524 | 217 056 |
68 | 2 473 | 1 944 | 529 | 216 527 |
69 | 2 473 | 1 940 | 533 | 215 994 |
70 | 2 473 | 1 935 | 538 | 215 456 |
71 | 2 473 | 1 930 | 543 | 214 913 |
72 | 2 473 | 1 925 | 548 | 214 365 |
73 | 2 473 | 1 920 | 553 | 213 812 |
74 | 2 473 | 1 915 | 558 | 213 254 |
75 | 2 473 | 1 910 | 563 | 212 692 |
76 | 2 473 | 1 905 | 568 | 212 124 |
77 | 2 473 | 1 900 | 573 | 211 551 |
78 | 2 473 | 1 895 | 578 | 210 973 |
79 | 2 473 | 1 890 | 583 | 210 390 |
80 | 2 473 | 1 885 | 588 | 209 801 |
81 | 2 473 | 1 879 | 594 | 209 208 |
82 | 2 473 | 1 874 | 599 | 208 609 |
83 | 2 473 | 1 869 | 604 | 208 005 |
84 | 2 473 | 1 863 | 610 | 207 395 |
85 | 2 473 | 1 858 | 615 | 206 780 |
86 | 2 473 | 1 852 | 621 | 206 159 |
87 | 2 473 | 1 847 | 626 | 205 533 |
88 | 2 473 | 1 841 | 632 | 204 901 |
89 | 2 473 | 1 836 | 638 | 204 263 |
90 | 2 473 | 1 830 | 643 | 203 620 |
91 | 2 473 | 1 824 | 649 | 202 971 |
92 | 2 473 | 1 818 | 655 | 202 316 |
93 | 2 473 | 1 812 | 661 | 201 655 |
94 | 2 473 | 1 806 | 667 | 200 989 |
95 | 2 473 | 1 801 | 673 | 200 316 |
96 | 2 473 | 1 794 | 679 | 199 638 |
97 | 2 473 | 1 788 | 685 | 198 953 |
98 | 2 473 | 1 782 | 691 | 198 262 |
99 | 2 473 | 1 776 | 697 | 197 565 |
100 | 2 473 | 1 770 | 703 | 196 862 |
101 | 2 473 | 1 764 | 710 | 196 152 |
102 | 2 473 | 1 757 | 716 | 195 436 |
103 | 2 473 | 1 751 | 722 | 194 714 |
104 | 2 473 | 1 744 | 729 | 193 985 |
105 | 2 473 | 1 738 | 735 | 193 250 |
106 | 2 473 | 1 731 | 742 | 192 508 |
107 | 2 473 | 1 725 | 749 | 191 759 |
108 | 2 473 | 1 718 | 755 | 191 004 |
109 | 2 473 | 1 711 | 762 | 190 242 |
110 | 2 473 | 1 704 | 769 | 189 473 |
111 | 2 473 | 1 697 | 776 | 188 697 |
112 | 2 473 | 1 690 | 783 | 187 915 |
113 | 2 473 | 1 683 | 790 | 187 125 |
114 | 2 473 | 1 676 | 797 | 186 328 |
115 | 2 473 | 1 669 | 804 | 185 524 |
116 | 2 473 | 1 662 | 811 | 184 713 |
117 | 2 473 | 1 655 | 818 | 183 895 |
118 | 2 473 | 1 647 | 826 | 183 069 |
119 | 2 473 | 1 640 | 833 | 182 236 |
120 | 2 473 | 1 633 | 841 | 181 395 |
121 | 2 473 | 1 625 | 848 | 180 547 |
122 | 2 473 | 1 617 | 856 | 179 691 |
123 | 2 473 | 1 610 | 863 | 178 828 |
124 | 2 473 | 1 602 | 871 | 177 957 |
125 | 2 473 | 1 594 | 879 | 177 078 |
126 | 2 473 | 1 586 | 887 | 176 191 |
127 | 2 473 | 1 578 | 895 | 175 296 |
128 | 2 473 | 1 570 | 903 | 174 394 |
129 | 2 473 | 1 562 | 911 | 173 483 |
130 | 2 473 | 1 554 | 919 | 172 564 |
131 | 2 473 | 1 546 | 927 | 171 637 |
132 | 2 473 | 1 538 | 936 | 170 701 |
133 | 2 473 | 1 529 | 944 | 169 757 |
134 | 2 473 | 1 521 | 952 | 168 805 |
135 | 2 473 | 1 512 | 961 | 167 844 |
136 | 2 473 | 1 504 | 970 | 166 874 |
137 | 2 473 | 1 495 | 978 | 165 896 |
138 | 2 473 | 1 486 | 987 | 164 909 |
139 | 2 473 | 1 477 | 996 | 163 913 |
140 | 2 473 | 1 468 | 1 005 | 162 909 |
141 | 2 473 | 1 459 | 1 014 | 161 895 |
142 | 2 473 | 1 450 | 1 023 | 160 872 |
143 | 2 473 | 1 441 | 1 032 | 159 840 |
144 | 2 473 | 1 432 | 1 041 | 158 799 |
145 | 2 473 | 1 423 | 1 051 | 157 748 |
146 | 2 473 | 1 413 | 1 060 | 156 688 |
147 | 2 473 | 1 404 | 1 069 | 155 619 |
148 | 2 473 | 1 394 | 1 079 | 154 540 |
149 | 2 473 | 1 384 | 1 089 | 153 451 |
150 | 2 473 | 1 375 | 1 098 | 152 353 |
151 | 2 473 | 1 365 | 1 108 | 151 244 |
152 | 2 473 | 1 355 | 1 118 | 150 126 |
153 | 2 473 | 1 345 | 1 128 | 148 998 |
154 | 2 473 | 1 335 | 1 138 | 147 860 |
155 | 2 473 | 1 325 | 1 149 | 146 711 |
156 | 2 473 | 1 314 | 1 159 | 145 552 |
157 | 2 473 | 1 304 | 1 169 | 144 383 |
158 | 2 473 | 1 293 | 1 180 | 143 203 |
159 | 2 473 | 1 283 | 1 190 | 142 013 |
160 | 2 473 | 1 272 | 1 201 | 140 812 |
161 | 2 473 | 1 261 | 1 212 | 139 601 |
162 | 2 473 | 1 251 | 1 223 | 138 378 |
163 | 2 473 | 1 240 | 1 233 | 137 145 |
164 | 2 473 | 1 229 | 1 245 | 135 900 |
165 | 2 473 | 1 217 | 1 256 | 134 644 |
166 | 2 473 | 1 206 | 1 267 | 133 377 |
167 | 2 473 | 1 195 | 1 278 | 132 099 |
168 | 2 473 | 1 183 | 1 290 | 130 809 |
169 | 2 473 | 1 172 | 1 301 | 129 508 |
170 | 2 473 | 1 160 | 1 313 | 128 195 |
171 | 2 473 | 1 148 | 1 325 | 126 870 |
172 | 2 473 | 1 137 | 1 337 | 125 534 |
173 | 2 473 | 1 125 | 1 349 | 124 185 |
174 | 2 473 | 1 112 | 1 361 | 122 825 |
175 | 2 473 | 1 100 | 1 373 | 121 452 |
176 | 2 473 | 1 088 | 1 385 | 120 067 |
177 | 2 473 | 1 076 | 1 398 | 118 669 |
178 | 2 473 | 1 063 | 1 410 | 117 259 |
179 | 2 473 | 1 050 | 1 423 | 115 837 |
180 | 2 473 | 1 038 | 1 435 | 114 401 |
181 | 2 473 | 1 025 | 1 448 | 112 953 |
182 | 2 473 | 1 012 | 1 461 | 111 492 |
183 | 2 473 | 999 | 1 474 | 110 017 |
184 | 2 473 | 986 | 1 488 | 108 530 |
185 | 2 473 | 972 | 1 501 | 107 029 |
186 | 2 473 | 959 | 1 514 | 105 515 |
187 | 2 473 | 945 | 1 528 | 103 987 |
188 | 2 473 | 932 | 1 542 | 102 445 |
189 | 2 473 | 918 | 1 555 | 100 890 |
190 | 2 473 | 904 | 1 569 | 99 320 |
191 | 2 473 | 890 | 1 583 | 97 737 |
192 | 2 473 | 876 | 1 598 | 96 139 |
193 | 2 473 | 861 | 1 612 | 94 528 |
194 | 2 473 | 847 | 1 626 | 92 901 |
195 | 2 473 | 832 | 1 641 | 91 260 |
196 | 2 473 | 818 | 1 656 | 89 605 |
197 | 2 473 | 803 | 1 670 | 87 934 |
198 | 2 473 | 788 | 1 685 | 86 249 |
199 | 2 473 | 773 | 1 700 | 84 549 |
200 | 2 473 | 757 | 1 716 | 82 833 |
201 | 2 473 | 742 | 1 731 | 81 102 |
202 | 2 473 | 727 | 1 747 | 79 355 |
203 | 2 473 | 711 | 1 762 | 77 593 |
204 | 2 473 | 695 | 1 778 | 75 815 |
205 | 2 473 | 679 | 1 794 | 74 021 |
206 | 2 473 | 663 | 1 810 | 72 211 |
207 | 2 473 | 647 | 1 826 | 70 385 |
208 | 2 473 | 631 | 1 843 | 68 542 |
209 | 2 473 | 614 | 1 859 | 66 683 |
210 | 2 473 | 597 | 1 876 | 64 807 |
211 | 2 473 | 581 | 1 893 | 62 915 |
212 | 2 473 | 564 | 1 910 | 61 005 |
213 | 2 473 | 547 | 1 927 | 59 079 |
214 | 2 473 | 529 | 1 944 | 57 135 |
215 | 2 473 | 512 | 1 961 | 55 174 |
216 | 2 473 | 494 | 1 979 | 53 195 |
217 | 2 473 | 477 | 1 997 | 51 198 |
218 | 2 473 | 459 | 2 014 | 49 184 |
219 | 2 473 | 441 | 2 033 | 47 151 |
220 | 2 473 | 422 | 2 051 | 45 100 |
221 | 2 473 | 404 | 2 069 | 43 031 |
222 | 2 473 | 385 | 2 088 | 40 944 |
223 | 2 473 | 367 | 2 106 | 38 837 |
224 | 2 473 | 348 | 2 125 | 36 712 |
225 | 2 473 | 329 | 2 144 | 34 568 |
226 | 2 473 | 310 | 2 163 | 32 404 |
227 | 2 473 | 290 | 2 183 | 30 222 |
228 | 2 473 | 271 | 2 202 | 28 019 |
229 | 2 473 | 251 | 2 222 | 25 797 |
230 | 2 473 | 231 | 2 242 | 23 555 |
231 | 2 473 | 211 | 2 262 | 21 293 |
232 | 2 473 | 191 | 2 282 | 19 011 |
233 | 2 473 | 170 | 2 303 | 16 708 |
234 | 2 473 | 150 | 2 323 | 14 384 |
235 | 2 473 | 129 | 2 344 | 12 040 |
236 | 2 473 | 108 | 2 365 | 9 675 |
237 | 2 473 | 87 | 2 386 | 7 288 |
238 | 2 473 | 65 | 2 408 | 4 881 |
239 | 2 473 | 44 | 2 429 | 2 451 |
240 | 2 473 | 22 | 2 451 | 0 |