2 Schlafzimmer Wohnung zum Kauf in Summerfields Estate
Angeboten von Tyron Evans- € 35 637 Kaufpreis
- 2 Schlafz.
- 2 Badez.
- 71 m² Gesamtfl.
- € 502 Pro m²
- Merken
- Karte
- Details
- Ausblenden
Ground Floor 2 Bedroom 1 Bathroom Secure Lockup & Go For Sale In Summerfields Estate!
Neat & Cosy ground floor 2 Bedroom 1 Bathroom apartment to let in Summer Mews Complex.
This apartment boasts a spacious open plan lounge flowing onto covered patio & garden with Dining & fully fitted kitchen offering ample built-in cupboards, oven & hob as well as space for appliances.
2 Spacious bedrooms offering built-in cupboards with 1 full common bathroom offering both a bathtub & shower.
1 Covered & 1 Open Parking.
Prepaid Electricity
Metered Water
Inverter system installed
Summerfields Estate offers:
Clubhouse
Communal Pool
Tennis Court
Hiking Trail
Tenant in place for investors unit will be sold as investment R7000 rental income
Levies: R1800 (includes insurnace, sanatation, garbage disposal)
Rates and taxes: R417
Gross income: R7000
Expenes: R1800 ( Levy) + R417 (Rates) = R2217
Net annual Income: R57 396
ROI: 7,5%
Return on investment will increase each year with rental escalation and the property has massive potential for capital gains as its in a up and coming business area just of the N1 highway.
Just off N1 on samrand road directly across samrand business park
Close to blue valley mall, blue valley country club and conveniently located between pretoria and jhb.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 346 | 305 | 41 | 34 037 |
2 | 346 | 305 | 41 | 33 996 |
3 | 346 | 305 | 41 | 33 955 |
4 | 346 | 304 | 42 | 33 913 |
5 | 346 | 304 | 42 | 33 871 |
6 | 346 | 303 | 43 | 33 828 |
7 | 346 | 303 | 43 | 33 785 |
8 | 346 | 303 | 43 | 33 742 |
9 | 346 | 302 | 44 | 33 698 |
10 | 346 | 302 | 44 | 33 654 |
11 | 346 | 301 | 44 | 33 610 |
12 | 346 | 301 | 45 | 33 565 |
13 | 346 | 301 | 45 | 33 520 |
14 | 346 | 300 | 46 | 33 474 |
15 | 346 | 300 | 46 | 33 428 |
16 | 346 | 299 | 47 | 33 381 |
17 | 346 | 299 | 47 | 33 334 |
18 | 346 | 299 | 47 | 33 287 |
19 | 346 | 298 | 48 | 33 239 |
20 | 346 | 298 | 48 | 33 191 |
21 | 346 | 297 | 49 | 33 142 |
22 | 346 | 297 | 49 | 33 093 |
23 | 346 | 296 | 50 | 33 044 |
24 | 346 | 296 | 50 | 32 994 |
25 | 346 | 296 | 50 | 32 944 |
26 | 346 | 295 | 51 | 32 893 |
27 | 346 | 295 | 51 | 32 841 |
28 | 346 | 294 | 52 | 32 790 |
29 | 346 | 294 | 52 | 32 737 |
30 | 346 | 293 | 53 | 32 685 |
31 | 346 | 293 | 53 | 32 632 |
32 | 346 | 292 | 54 | 32 578 |
33 | 346 | 292 | 54 | 32 524 |
34 | 346 | 291 | 55 | 32 469 |
35 | 346 | 291 | 55 | 32 414 |
36 | 346 | 290 | 56 | 32 358 |
37 | 346 | 290 | 56 | 32 302 |
38 | 346 | 289 | 57 | 32 246 |
39 | 346 | 289 | 57 | 32 189 |
40 | 346 | 288 | 58 | 32 131 |
41 | 346 | 288 | 58 | 32 073 |
42 | 346 | 287 | 59 | 32 014 |
43 | 346 | 287 | 59 | 31 955 |
44 | 346 | 286 | 60 | 31 895 |
45 | 346 | 286 | 60 | 31 835 |
46 | 346 | 285 | 61 | 31 774 |
47 | 346 | 285 | 61 | 31 713 |
48 | 346 | 284 | 62 | 31 651 |
49 | 346 | 284 | 62 | 31 589 |
50 | 346 | 283 | 63 | 31 526 |
51 | 346 | 282 | 64 | 31 462 |
52 | 346 | 282 | 64 | 31 398 |
53 | 346 | 281 | 65 | 31 333 |
54 | 346 | 281 | 65 | 31 268 |
55 | 346 | 280 | 66 | 31 202 |
56 | 346 | 280 | 66 | 31 136 |
57 | 346 | 279 | 67 | 31 069 |
58 | 346 | 278 | 68 | 31 001 |
59 | 346 | 278 | 68 | 30 933 |
60 | 346 | 277 | 69 | 30 864 |
61 | 346 | 276 | 69 | 30 795 |
62 | 346 | 276 | 70 | 30 724 |
63 | 346 | 275 | 71 | 30 654 |
64 | 346 | 275 | 71 | 30 582 |
65 | 346 | 274 | 72 | 30 510 |
66 | 346 | 273 | 73 | 30 438 |
67 | 346 | 273 | 73 | 30 364 |
68 | 346 | 272 | 74 | 30 290 |
69 | 346 | 271 | 75 | 30 216 |
70 | 346 | 271 | 75 | 30 141 |
71 | 346 | 270 | 76 | 30 065 |
72 | 346 | 269 | 77 | 29 988 |
73 | 346 | 269 | 77 | 29 911 |
74 | 346 | 268 | 78 | 29 833 |
75 | 346 | 267 | 79 | 29 754 |
76 | 346 | 267 | 79 | 29 674 |
77 | 346 | 266 | 80 | 29 594 |
78 | 346 | 265 | 81 | 29 513 |
79 | 346 | 264 | 82 | 29 432 |
80 | 346 | 264 | 82 | 29 350 |
81 | 346 | 263 | 83 | 29 267 |
82 | 346 | 262 | 84 | 29 183 |
83 | 346 | 261 | 85 | 29 098 |
84 | 346 | 261 | 85 | 29 013 |
85 | 346 | 260 | 86 | 28 927 |
86 | 346 | 259 | 87 | 28 840 |
87 | 346 | 258 | 88 | 28 752 |
88 | 346 | 258 | 88 | 28 664 |
89 | 346 | 257 | 89 | 28 575 |
90 | 346 | 256 | 90 | 28 485 |
91 | 346 | 255 | 91 | 28 394 |
92 | 346 | 254 | 92 | 28 302 |
93 | 346 | 254 | 92 | 28 210 |
94 | 346 | 253 | 93 | 28 117 |
95 | 346 | 252 | 94 | 28 023 |
96 | 346 | 251 | 95 | 27 928 |
97 | 346 | 250 | 96 | 27 832 |
98 | 346 | 249 | 97 | 27 735 |
99 | 346 | 248 | 98 | 27 638 |
100 | 346 | 248 | 98 | 27 539 |
101 | 346 | 247 | 99 | 27 440 |
102 | 346 | 246 | 100 | 27 340 |
103 | 346 | 245 | 101 | 27 239 |
104 | 346 | 244 | 102 | 27 137 |
105 | 346 | 243 | 103 | 27 034 |
106 | 346 | 242 | 104 | 26 930 |
107 | 346 | 241 | 105 | 26 826 |
108 | 346 | 240 | 106 | 26 720 |
109 | 346 | 239 | 107 | 26 613 |
110 | 346 | 238 | 108 | 26 506 |
111 | 346 | 237 | 109 | 26 397 |
112 | 346 | 236 | 109 | 26 288 |
113 | 346 | 235 | 110 | 26 177 |
114 | 346 | 235 | 111 | 26 066 |
115 | 346 | 234 | 112 | 25 953 |
116 | 346 | 232 | 113 | 25 840 |
117 | 346 | 231 | 114 | 25 725 |
118 | 346 | 230 | 116 | 25 610 |
119 | 346 | 229 | 117 | 25 493 |
120 | 346 | 228 | 118 | 25 376 |
121 | 346 | 227 | 119 | 25 257 |
122 | 346 | 226 | 120 | 25 137 |
123 | 346 | 225 | 121 | 25 017 |
124 | 346 | 224 | 122 | 24 895 |
125 | 346 | 223 | 123 | 24 772 |
126 | 346 | 222 | 124 | 24 648 |
127 | 346 | 221 | 125 | 24 523 |
128 | 346 | 220 | 126 | 24 396 |
129 | 346 | 219 | 127 | 24 269 |
130 | 346 | 217 | 129 | 24 140 |
131 | 346 | 216 | 130 | 24 011 |
132 | 346 | 215 | 131 | 23 880 |
133 | 346 | 214 | 132 | 23 748 |
134 | 346 | 213 | 133 | 23 614 |
135 | 346 | 212 | 134 | 23 480 |
136 | 346 | 210 | 136 | 23 344 |
137 | 346 | 209 | 137 | 23 208 |
138 | 346 | 208 | 138 | 23 069 |
139 | 346 | 207 | 139 | 22 930 |
140 | 346 | 205 | 141 | 22 790 |
141 | 346 | 204 | 142 | 22 648 |
142 | 346 | 203 | 143 | 22 505 |
143 | 346 | 202 | 144 | 22 360 |
144 | 346 | 200 | 146 | 22 215 |
145 | 346 | 199 | 147 | 22 068 |
146 | 346 | 198 | 148 | 21 919 |
147 | 346 | 196 | 150 | 21 770 |
148 | 346 | 195 | 151 | 21 619 |
149 | 346 | 194 | 152 | 21 467 |
150 | 346 | 192 | 154 | 21 313 |
151 | 346 | 191 | 155 | 21 158 |
152 | 346 | 190 | 156 | 21 001 |
153 | 346 | 188 | 158 | 20 844 |
154 | 346 | 187 | 159 | 20 684 |
155 | 346 | 185 | 161 | 20 524 |
156 | 346 | 184 | 162 | 20 362 |
157 | 346 | 182 | 164 | 20 198 |
158 | 346 | 181 | 165 | 20 033 |
159 | 346 | 179 | 167 | 19 867 |
160 | 346 | 178 | 168 | 19 699 |
161 | 346 | 176 | 170 | 19 529 |
162 | 346 | 175 | 171 | 19 358 |
163 | 346 | 173 | 173 | 19 185 |
164 | 346 | 172 | 174 | 19 011 |
165 | 346 | 170 | 176 | 18 836 |
166 | 346 | 169 | 177 | 18 658 |
167 | 346 | 167 | 179 | 18 480 |
168 | 346 | 166 | 180 | 18 299 |
169 | 346 | 164 | 182 | 18 117 |
170 | 346 | 162 | 184 | 17 933 |
171 | 346 | 161 | 185 | 17 748 |
172 | 346 | 159 | 187 | 17 561 |
173 | 346 | 157 | 189 | 17 373 |
174 | 346 | 156 | 190 | 17 182 |
175 | 346 | 154 | 192 | 16 990 |
176 | 346 | 152 | 194 | 16 796 |
177 | 346 | 150 | 196 | 16 601 |
178 | 346 | 149 | 197 | 16 404 |
179 | 346 | 147 | 199 | 16 205 |
180 | 346 | 145 | 201 | 16 004 |
181 | 346 | 143 | 203 | 15 801 |
182 | 346 | 142 | 204 | 15 597 |
183 | 346 | 140 | 206 | 15 391 |
184 | 346 | 138 | 208 | 15 182 |
185 | 346 | 136 | 210 | 14 972 |
186 | 346 | 134 | 212 | 14 761 |
187 | 346 | 132 | 214 | 14 547 |
188 | 346 | 130 | 216 | 14 331 |
189 | 346 | 128 | 218 | 14 114 |
190 | 346 | 126 | 220 | 13 894 |
191 | 346 | 124 | 222 | 13 673 |
192 | 346 | 122 | 223 | 13 449 |
193 | 346 | 120 | 225 | 13 224 |
194 | 346 | 118 | 228 | 12 996 |
195 | 346 | 116 | 230 | 12 767 |
196 | 346 | 114 | 232 | 12 535 |
197 | 346 | 112 | 234 | 12 301 |
198 | 346 | 110 | 236 | 12 066 |
199 | 346 | 108 | 238 | 11 828 |
200 | 346 | 106 | 240 | 11 588 |
201 | 346 | 104 | 242 | 11 345 |
202 | 346 | 102 | 244 | 11 101 |
203 | 346 | 99 | 247 | 10 855 |
204 | 346 | 97 | 249 | 10 606 |
205 | 346 | 95 | 251 | 10 355 |
206 | 346 | 93 | 253 | 10 102 |
207 | 346 | 90 | 255 | 9 846 |
208 | 346 | 88 | 258 | 9 589 |
209 | 346 | 86 | 260 | 9 328 |
210 | 346 | 84 | 262 | 9 066 |
211 | 346 | 81 | 265 | 8 801 |
212 | 346 | 79 | 267 | 8 534 |
213 | 346 | 76 | 270 | 8 265 |
214 | 346 | 74 | 272 | 7 993 |
215 | 346 | 72 | 274 | 7 718 |
216 | 346 | 69 | 277 | 7 442 |
217 | 346 | 67 | 279 | 7 162 |
218 | 346 | 64 | 282 | 6 880 |
219 | 346 | 62 | 284 | 6 596 |
220 | 346 | 59 | 287 | 6 309 |
221 | 346 | 57 | 289 | 6 020 |
222 | 346 | 54 | 292 | 5 728 |
223 | 346 | 51 | 295 | 5 433 |
224 | 346 | 49 | 297 | 5 136 |
225 | 346 | 46 | 300 | 4 836 |
226 | 346 | 43 | 303 | 4 533 |
227 | 346 | 41 | 305 | 4 228 |
228 | 346 | 38 | 308 | 3 920 |
229 | 346 | 35 | 311 | 3 609 |
230 | 346 | 32 | 314 | 3 295 |
231 | 346 | 30 | 316 | 2 979 |
232 | 346 | 27 | 319 | 2 659 |
233 | 346 | 24 | 322 | 2 337 |
234 | 346 | 21 | 325 | 2 012 |
235 | 346 | 18 | 328 | 1 684 |
236 | 346 | 15 | 331 | 1 353 |
237 | 346 | 12 | 334 | 1 020 |
238 | 346 | 9 | 337 | 683 |
239 | 346 | 6 | 340 | 343 |
240 | 346 | 3 | 343 | 0 |