3 Schlafzimmer Haus zum Kauf in Cosmo City
Angeboten von Anthony Mahlangu- € 61 462 Kaufpreis
- 3 Schlafz.
- 2 Badez.
- 240 m² Gesamtfl.
- € 256 Pro m²
- Merken
- Karte
- Details
- Ausblenden
An unique investment opportunity
Quiet area in Ext 8, ideally located close to Usave Shoprite and public transport route.
This property has 11 rentable units, undercover parking for about 4 cars, 4 toilets with a potential to add 2 more.
There is also a main house that consists of 2 bedrooms 1 bathroom, lounge and kitchen.
It is almost fully tenanted with potential R 24 000.00 income per month.
There is a bit of touch ups needed for finishing off.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 674 | 595 | 79 | 66 300 |
2 | 674 | 594 | 80 | 66 220 |
3 | 674 | 593 | 81 | 66 139 |
4 | 674 | 592 | 81 | 66 058 |
5 | 674 | 592 | 82 | 65 976 |
6 | 674 | 591 | 83 | 65 893 |
7 | 674 | 590 | 84 | 65 809 |
8 | 674 | 590 | 84 | 65 725 |
9 | 674 | 589 | 85 | 65 640 |
10 | 674 | 588 | 86 | 65 554 |
11 | 674 | 587 | 87 | 65 467 |
12 | 674 | 586 | 87 | 65 380 |
13 | 674 | 586 | 88 | 65 291 |
14 | 674 | 585 | 89 | 65 202 |
15 | 674 | 584 | 90 | 65 113 |
16 | 674 | 583 | 91 | 65 022 |
17 | 674 | 582 | 91 | 64 931 |
18 | 674 | 582 | 92 | 64 838 |
19 | 674 | 581 | 93 | 64 745 |
20 | 674 | 580 | 94 | 64 651 |
21 | 674 | 579 | 95 | 64 557 |
22 | 674 | 578 | 96 | 64 461 |
23 | 674 | 577 | 96 | 64 365 |
24 | 674 | 577 | 97 | 64 267 |
25 | 674 | 576 | 98 | 64 169 |
26 | 674 | 575 | 99 | 64 070 |
27 | 674 | 574 | 100 | 63 970 |
28 | 674 | 573 | 101 | 63 869 |
29 | 674 | 572 | 102 | 63 768 |
30 | 674 | 571 | 103 | 63 665 |
31 | 674 | 570 | 104 | 63 562 |
32 | 674 | 569 | 104 | 63 457 |
33 | 674 | 568 | 105 | 63 352 |
34 | 674 | 568 | 106 | 63 245 |
35 | 674 | 567 | 107 | 63 138 |
36 | 674 | 566 | 108 | 63 030 |
37 | 674 | 565 | 109 | 62 920 |
38 | 674 | 564 | 110 | 62 810 |
39 | 674 | 563 | 111 | 62 699 |
40 | 674 | 562 | 112 | 62 587 |
41 | 674 | 561 | 113 | 62 473 |
42 | 674 | 560 | 114 | 62 359 |
43 | 674 | 559 | 115 | 62 244 |
44 | 674 | 558 | 116 | 62 128 |
45 | 674 | 557 | 117 | 62 010 |
46 | 674 | 556 | 118 | 61 892 |
47 | 674 | 554 | 119 | 61 772 |
48 | 674 | 553 | 121 | 61 652 |
49 | 674 | 552 | 122 | 61 530 |
50 | 674 | 551 | 123 | 61 408 |
51 | 674 | 550 | 124 | 61 284 |
52 | 674 | 549 | 125 | 61 159 |
53 | 674 | 548 | 126 | 61 033 |
54 | 674 | 547 | 127 | 60 906 |
55 | 674 | 546 | 128 | 60 778 |
56 | 674 | 544 | 129 | 60 648 |
57 | 674 | 543 | 131 | 60 517 |
58 | 674 | 542 | 132 | 60 386 |
59 | 674 | 541 | 133 | 60 253 |
60 | 674 | 540 | 134 | 60 119 |
61 | 674 | 539 | 135 | 59 983 |
62 | 674 | 537 | 137 | 59 847 |
63 | 674 | 536 | 138 | 59 709 |
64 | 674 | 535 | 139 | 59 570 |
65 | 674 | 534 | 140 | 59 430 |
66 | 674 | 532 | 142 | 59 288 |
67 | 674 | 531 | 143 | 59 145 |
68 | 674 | 530 | 144 | 59 001 |
69 | 674 | 529 | 145 | 58 856 |
70 | 674 | 527 | 147 | 58 709 |
71 | 674 | 526 | 148 | 58 561 |
72 | 674 | 525 | 149 | 58 412 |
73 | 674 | 523 | 151 | 58 262 |
74 | 674 | 522 | 152 | 58 110 |
75 | 674 | 521 | 153 | 57 956 |
76 | 674 | 519 | 155 | 57 802 |
77 | 674 | 518 | 156 | 57 645 |
78 | 674 | 516 | 157 | 57 488 |
79 | 674 | 515 | 159 | 57 329 |
80 | 674 | 514 | 160 | 57 169 |
81 | 674 | 512 | 162 | 57 007 |
82 | 674 | 511 | 163 | 56 844 |
83 | 674 | 509 | 165 | 56 679 |
84 | 674 | 508 | 166 | 56 513 |
85 | 674 | 506 | 168 | 56 345 |
86 | 674 | 505 | 169 | 56 176 |
87 | 674 | 503 | 171 | 56 005 |
88 | 674 | 502 | 172 | 55 833 |
89 | 674 | 500 | 174 | 55 660 |
90 | 674 | 499 | 175 | 55 484 |
91 | 674 | 497 | 177 | 55 307 |
92 | 674 | 495 | 178 | 55 129 |
93 | 674 | 494 | 180 | 54 949 |
94 | 674 | 492 | 182 | 54 767 |
95 | 674 | 491 | 183 | 54 584 |
96 | 674 | 489 | 185 | 54 399 |
97 | 674 | 487 | 187 | 54 213 |
98 | 674 | 486 | 188 | 54 024 |
99 | 674 | 484 | 190 | 53 834 |
100 | 674 | 482 | 192 | 53 643 |
101 | 674 | 481 | 193 | 53 449 |
102 | 674 | 479 | 195 | 53 254 |
103 | 674 | 477 | 197 | 53 057 |
104 | 674 | 475 | 199 | 52 859 |
105 | 674 | 474 | 200 | 52 659 |
106 | 674 | 472 | 202 | 52 456 |
107 | 674 | 470 | 204 | 52 252 |
108 | 674 | 468 | 206 | 52 047 |
109 | 674 | 466 | 208 | 51 839 |
110 | 674 | 464 | 210 | 51 629 |
111 | 674 | 463 | 211 | 51 418 |
112 | 674 | 461 | 213 | 51 205 |
113 | 674 | 459 | 215 | 50 990 |
114 | 674 | 457 | 217 | 50 772 |
115 | 674 | 455 | 219 | 50 553 |
116 | 674 | 453 | 221 | 50 332 |
117 | 674 | 451 | 223 | 50 109 |
118 | 674 | 449 | 225 | 49 884 |
119 | 674 | 447 | 227 | 49 657 |
120 | 674 | 445 | 229 | 49 428 |
121 | 674 | 443 | 231 | 49 197 |
122 | 674 | 441 | 233 | 48 964 |
123 | 674 | 439 | 235 | 48 729 |
124 | 674 | 437 | 237 | 48 491 |
125 | 674 | 434 | 239 | 48 252 |
126 | 674 | 432 | 242 | 48 010 |
127 | 674 | 430 | 244 | 47 766 |
128 | 674 | 428 | 246 | 47 520 |
129 | 674 | 426 | 248 | 47 272 |
130 | 674 | 423 | 250 | 47 022 |
131 | 674 | 421 | 253 | 46 769 |
132 | 674 | 419 | 255 | 46 514 |
133 | 674 | 417 | 257 | 46 257 |
134 | 674 | 414 | 260 | 45 998 |
135 | 674 | 412 | 262 | 45 736 |
136 | 674 | 410 | 264 | 45 472 |
137 | 674 | 407 | 267 | 45 205 |
138 | 674 | 405 | 269 | 44 936 |
139 | 674 | 403 | 271 | 44 665 |
140 | 674 | 400 | 274 | 44 391 |
141 | 674 | 398 | 276 | 44 115 |
142 | 674 | 395 | 279 | 43 836 |
143 | 674 | 393 | 281 | 43 555 |
144 | 674 | 390 | 284 | 43 271 |
145 | 674 | 388 | 286 | 42 985 |
146 | 674 | 385 | 289 | 42 696 |
147 | 674 | 382 | 291 | 42 405 |
148 | 674 | 380 | 294 | 42 111 |
149 | 674 | 377 | 297 | 41 814 |
150 | 674 | 375 | 299 | 41 515 |
151 | 674 | 372 | 302 | 41 213 |
152 | 674 | 369 | 305 | 40 908 |
153 | 674 | 366 | 307 | 40 600 |
154 | 674 | 364 | 310 | 40 290 |
155 | 674 | 361 | 313 | 39 977 |
156 | 674 | 358 | 316 | 39 661 |
157 | 674 | 355 | 319 | 39 343 |
158 | 674 | 352 | 321 | 39 021 |
159 | 674 | 350 | 324 | 38 697 |
160 | 674 | 347 | 327 | 38 370 |
161 | 674 | 344 | 330 | 38 040 |
162 | 674 | 341 | 333 | 37 707 |
163 | 674 | 338 | 336 | 37 370 |
164 | 674 | 335 | 339 | 37 031 |
165 | 674 | 332 | 342 | 36 689 |
166 | 674 | 329 | 345 | 36 344 |
167 | 674 | 326 | 348 | 35 996 |
168 | 674 | 322 | 351 | 35 644 |
169 | 674 | 319 | 355 | 35 290 |
170 | 674 | 316 | 358 | 34 932 |
171 | 674 | 313 | 361 | 34 571 |
172 | 674 | 310 | 364 | 34 207 |
173 | 674 | 306 | 367 | 33 839 |
174 | 674 | 303 | 371 | 33 468 |
175 | 674 | 300 | 374 | 33 094 |
176 | 674 | 296 | 377 | 32 717 |
177 | 674 | 293 | 381 | 32 336 |
178 | 674 | 290 | 384 | 31 952 |
179 | 674 | 286 | 388 | 31 564 |
180 | 674 | 283 | 391 | 31 173 |
181 | 674 | 279 | 395 | 30 778 |
182 | 674 | 276 | 398 | 30 380 |
183 | 674 | 272 | 402 | 29 979 |
184 | 674 | 269 | 405 | 29 573 |
185 | 674 | 265 | 409 | 29 164 |
186 | 674 | 261 | 413 | 28 752 |
187 | 674 | 258 | 416 | 28 335 |
188 | 674 | 254 | 420 | 27 915 |
189 | 674 | 250 | 424 | 27 491 |
190 | 674 | 246 | 428 | 27 064 |
191 | 674 | 242 | 431 | 26 632 |
192 | 674 | 239 | 435 | 26 197 |
193 | 674 | 235 | 439 | 25 758 |
194 | 674 | 231 | 443 | 25 315 |
195 | 674 | 227 | 447 | 24 868 |
196 | 674 | 223 | 451 | 24 416 |
197 | 674 | 219 | 455 | 23 961 |
198 | 674 | 215 | 459 | 23 502 |
199 | 674 | 211 | 463 | 23 039 |
200 | 674 | 206 | 468 | 22 571 |
201 | 674 | 202 | 472 | 22 099 |
202 | 674 | 198 | 476 | 21 623 |
203 | 674 | 194 | 480 | 21 143 |
204 | 674 | 189 | 484 | 20 659 |
205 | 674 | 185 | 489 | 20 170 |
206 | 674 | 181 | 493 | 19 677 |
207 | 674 | 176 | 498 | 19 179 |
208 | 674 | 172 | 502 | 18 677 |
209 | 674 | 167 | 507 | 18 170 |
210 | 674 | 163 | 511 | 17 659 |
211 | 674 | 158 | 516 | 17 144 |
212 | 674 | 154 | 520 | 16 623 |
213 | 674 | 149 | 525 | 16 098 |
214 | 674 | 144 | 530 | 15 569 |
215 | 674 | 139 | 534 | 15 034 |
216 | 674 | 135 | 539 | 14 495 |
217 | 674 | 130 | 544 | 13 951 |
218 | 674 | 125 | 549 | 13 402 |
219 | 674 | 120 | 554 | 12 848 |
220 | 674 | 115 | 559 | 12 289 |
221 | 674 | 110 | 564 | 11 726 |
222 | 674 | 105 | 569 | 11 157 |
223 | 674 | 100 | 574 | 10 583 |
224 | 674 | 95 | 579 | 10 004 |
225 | 674 | 90 | 584 | 9 419 |
226 | 674 | 84 | 590 | 8 830 |
227 | 674 | 79 | 595 | 8 235 |
228 | 674 | 74 | 600 | 7 635 |
229 | 674 | 68 | 606 | 7 029 |
230 | 674 | 63 | 611 | 6 419 |
231 | 674 | 57 | 616 | 5 802 |
232 | 674 | 52 | 622 | 5 180 |
233 | 674 | 46 | 627 | 4 553 |
234 | 674 | 41 | 633 | 3 920 |
235 | 674 | 35 | 639 | 3 281 |
236 | 674 | 29 | 645 | 2 636 |
237 | 674 | 24 | 650 | 1 986 |
238 | 674 | 18 | 656 | 1 330 |
239 | 674 | 12 | 662 | 668 |
240 | 674 | 6 | 668 | 0 |