10 Schlafzimmer Haus zum Kauf in Orchards Johannesburg

10 Schlafzimmer Haus zum Kauf in Orchards

Objekt Informationen & Merkmale

  • Haus Objektart
  • Kaufen Angebotsart
  • € 270 669 Kaufpreis
  • 10 Schlafzimmer
  • 2 Badezimmer
  • 808 m² Gesamtfl.
  • € 335 Preis/m²
  • € 96 Steuern
  • Ja Haustiere erlaubt
  • Ja Wohngebiet
  • Ja Sicherheitssystem

Objektbeschreibung

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

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


Monatliche Zahlung / Amortisation

%
Zahlung
€ 2 473 / Monat
Gesamtzahlung
€ 593 548
# 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

Anbieter kontaktieren / Frage stellen