3 Schlafzimmer Haus zum Kauf in Daspoort
Angeboten von Rita Calaca- € 74 676 Kaufpreis
- 3 Schlafz.
- 1 Badez.
- 1 319 m² Gesamtfl.
- € 57 Pro m²
- Merken
- Karte
- Details
- Ausblenden
Great investment house with 5 flats
House main house consists of 2 Bedrooms, bathroom, Lounge, dining & kitchen, double carports & garden.
The 1 bachelor flat that is attached to the main house can just be reopen to make the house a 3 bedroom with 2 en-suites and consist of a small kitchen net, open plan lounge bedroom area, built in cupboards and bathroom,
2nd Bachelor, has small kitchen net, open plan lounge bed area, and bathroom, built in cupboards with his own entrance
3rd Bachelor, has small kitchen net, open plan lounge bed area, bathroom and built in cupboards with his own entrance and small patio area, and carport
The 1st 1 bedroom flat offers an open plan kitchen lounge area, bedroom with built in cupboards and bathroom, own entrance and small garden area, with carport and Wendy for storage and an extra outside room, built-in braai
2nd 1 bedroom flat, offers an open plan kitchen lounge, bedroom with built in cupboards and bathroom, own entrance and small garden area, with carport
The current income is R 17 000,00 pm for the rental of the flats
The property is close to schools & shops in the area and also easy access to bus routes and main roads
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 468 | 413 | 55 | 46 047 |
2 | 468 | 413 | 56 | 45 991 |
3 | 468 | 412 | 56 | 45 935 |
4 | 468 | 412 | 57 | 45 879 |
5 | 468 | 411 | 57 | 45 822 |
6 | 468 | 410 | 58 | 45 764 |
7 | 468 | 410 | 58 | 45 706 |
8 | 468 | 409 | 59 | 45 648 |
9 | 468 | 409 | 59 | 45 588 |
10 | 468 | 408 | 60 | 45 529 |
11 | 468 | 408 | 60 | 45 469 |
12 | 468 | 407 | 61 | 45 408 |
13 | 468 | 407 | 61 | 45 347 |
14 | 468 | 406 | 62 | 45 285 |
15 | 468 | 406 | 62 | 45 223 |
16 | 468 | 405 | 63 | 45 160 |
17 | 468 | 405 | 63 | 45 096 |
18 | 468 | 404 | 64 | 45 032 |
19 | 468 | 403 | 65 | 44 967 |
20 | 468 | 403 | 65 | 44 902 |
21 | 468 | 402 | 66 | 44 836 |
22 | 468 | 402 | 66 | 44 770 |
23 | 468 | 401 | 67 | 44 703 |
24 | 468 | 400 | 68 | 44 635 |
25 | 468 | 400 | 68 | 44 567 |
26 | 468 | 399 | 69 | 44 499 |
27 | 468 | 399 | 69 | 44 429 |
28 | 468 | 398 | 70 | 44 359 |
29 | 468 | 397 | 71 | 44 288 |
30 | 468 | 397 | 71 | 44 217 |
31 | 468 | 396 | 72 | 44 145 |
32 | 468 | 395 | 73 | 44 073 |
33 | 468 | 395 | 73 | 43 999 |
34 | 468 | 394 | 74 | 43 926 |
35 | 468 | 393 | 75 | 43 851 |
36 | 468 | 393 | 75 | 43 776 |
37 | 468 | 392 | 76 | 43 700 |
38 | 468 | 391 | 77 | 43 623 |
39 | 468 | 391 | 77 | 43 546 |
40 | 468 | 390 | 78 | 43 468 |
41 | 468 | 389 | 79 | 43 389 |
42 | 468 | 389 | 79 | 43 310 |
43 | 468 | 388 | 80 | 43 230 |
44 | 468 | 387 | 81 | 43 149 |
45 | 468 | 387 | 81 | 43 068 |
46 | 468 | 386 | 82 | 42 986 |
47 | 468 | 385 | 83 | 42 903 |
48 | 468 | 384 | 84 | 42 819 |
49 | 468 | 384 | 84 | 42 734 |
50 | 468 | 383 | 85 | 42 649 |
51 | 468 | 382 | 86 | 42 563 |
52 | 468 | 381 | 87 | 42 477 |
53 | 468 | 381 | 88 | 42 389 |
54 | 468 | 380 | 88 | 42 301 |
55 | 468 | 379 | 89 | 42 212 |
56 | 468 | 378 | 90 | 42 122 |
57 | 468 | 377 | 91 | 42 031 |
58 | 468 | 377 | 92 | 41 940 |
59 | 468 | 376 | 92 | 41 847 |
60 | 468 | 375 | 93 | 41 754 |
61 | 468 | 374 | 94 | 41 660 |
62 | 468 | 373 | 95 | 41 565 |
63 | 468 | 372 | 96 | 41 470 |
64 | 468 | 371 | 97 | 41 373 |
65 | 468 | 371 | 97 | 41 276 |
66 | 468 | 370 | 98 | 41 177 |
67 | 468 | 369 | 99 | 41 078 |
68 | 468 | 368 | 100 | 40 978 |
69 | 468 | 367 | 101 | 40 877 |
70 | 468 | 366 | 102 | 40 775 |
71 | 468 | 365 | 103 | 40 673 |
72 | 468 | 364 | 104 | 40 569 |
73 | 468 | 363 | 105 | 40 464 |
74 | 468 | 362 | 106 | 40 359 |
75 | 468 | 362 | 106 | 40 252 |
76 | 468 | 361 | 107 | 40 145 |
77 | 468 | 360 | 108 | 40 036 |
78 | 468 | 359 | 109 | 39 927 |
79 | 468 | 358 | 110 | 39 817 |
80 | 468 | 357 | 111 | 39 705 |
81 | 468 | 356 | 112 | 39 593 |
82 | 468 | 355 | 113 | 39 480 |
83 | 468 | 354 | 114 | 39 365 |
84 | 468 | 353 | 115 | 39 250 |
85 | 468 | 352 | 116 | 39 133 |
86 | 468 | 351 | 117 | 39 016 |
87 | 468 | 350 | 119 | 38 897 |
88 | 468 | 348 | 120 | 38 778 |
89 | 468 | 347 | 121 | 38 657 |
90 | 468 | 346 | 122 | 38 535 |
91 | 468 | 345 | 123 | 38 413 |
92 | 468 | 344 | 124 | 38 289 |
93 | 468 | 343 | 125 | 38 164 |
94 | 468 | 342 | 126 | 38 037 |
95 | 468 | 341 | 127 | 37 910 |
96 | 468 | 340 | 128 | 37 782 |
97 | 468 | 338 | 130 | 37 652 |
98 | 468 | 337 | 131 | 37 521 |
99 | 468 | 336 | 132 | 37 389 |
100 | 468 | 335 | 133 | 37 256 |
101 | 468 | 334 | 134 | 37 122 |
102 | 468 | 333 | 135 | 36 987 |
103 | 468 | 331 | 137 | 36 850 |
104 | 468 | 330 | 138 | 36 712 |
105 | 468 | 329 | 139 | 36 573 |
106 | 468 | 328 | 140 | 36 432 |
107 | 468 | 326 | 142 | 36 291 |
108 | 468 | 325 | 143 | 36 148 |
109 | 468 | 324 | 144 | 36 004 |
110 | 468 | 323 | 146 | 35 858 |
111 | 468 | 321 | 147 | 35 711 |
112 | 468 | 320 | 148 | 35 563 |
113 | 468 | 319 | 149 | 35 414 |
114 | 468 | 317 | 151 | 35 263 |
115 | 468 | 316 | 152 | 35 111 |
116 | 468 | 315 | 154 | 34 957 |
117 | 468 | 313 | 155 | 34 802 |
118 | 468 | 312 | 156 | 34 646 |
119 | 468 | 310 | 158 | 34 488 |
120 | 468 | 309 | 159 | 34 329 |
121 | 468 | 308 | 161 | 34 169 |
122 | 468 | 306 | 162 | 34 007 |
123 | 468 | 305 | 163 | 33 843 |
124 | 468 | 303 | 165 | 33 679 |
125 | 468 | 302 | 166 | 33 512 |
126 | 468 | 300 | 168 | 33 344 |
127 | 468 | 299 | 169 | 33 175 |
128 | 468 | 297 | 171 | 33 004 |
129 | 468 | 296 | 172 | 32 832 |
130 | 468 | 294 | 174 | 32 658 |
131 | 468 | 293 | 175 | 32 482 |
132 | 468 | 291 | 177 | 32 305 |
133 | 468 | 289 | 179 | 32 127 |
134 | 468 | 288 | 180 | 31 947 |
135 | 468 | 286 | 182 | 31 765 |
136 | 468 | 285 | 183 | 31 581 |
137 | 468 | 283 | 185 | 31 396 |
138 | 468 | 281 | 187 | 31 209 |
139 | 468 | 280 | 188 | 31 021 |
140 | 468 | 278 | 190 | 30 831 |
141 | 468 | 276 | 192 | 30 639 |
142 | 468 | 274 | 194 | 30 445 |
143 | 468 | 273 | 195 | 30 250 |
144 | 468 | 271 | 197 | 30 053 |
145 | 468 | 269 | 199 | 29 854 |
146 | 468 | 267 | 201 | 29 653 |
147 | 468 | 266 | 202 | 29 451 |
148 | 468 | 264 | 204 | 29 247 |
149 | 468 | 262 | 206 | 29 041 |
150 | 468 | 260 | 208 | 28 833 |
151 | 468 | 258 | 210 | 28 623 |
152 | 468 | 256 | 212 | 28 412 |
153 | 468 | 255 | 214 | 28 198 |
154 | 468 | 253 | 215 | 27 983 |
155 | 468 | 251 | 217 | 27 765 |
156 | 468 | 249 | 219 | 27 546 |
157 | 468 | 247 | 221 | 27 325 |
158 | 468 | 245 | 223 | 27 101 |
159 | 468 | 243 | 225 | 26 876 |
160 | 468 | 241 | 227 | 26 649 |
161 | 468 | 239 | 229 | 26 420 |
162 | 468 | 237 | 231 | 26 188 |
163 | 468 | 235 | 233 | 25 955 |
164 | 468 | 233 | 236 | 25 719 |
165 | 468 | 230 | 238 | 25 482 |
166 | 468 | 228 | 240 | 25 242 |
167 | 468 | 226 | 242 | 25 000 |
168 | 468 | 224 | 244 | 24 756 |
169 | 468 | 222 | 246 | 24 510 |
170 | 468 | 220 | 248 | 24 261 |
171 | 468 | 217 | 251 | 24 010 |
172 | 468 | 215 | 253 | 23 757 |
173 | 468 | 213 | 255 | 23 502 |
174 | 468 | 211 | 258 | 23 245 |
175 | 468 | 208 | 260 | 22 985 |
176 | 468 | 206 | 262 | 22 723 |
177 | 468 | 204 | 264 | 22 458 |
178 | 468 | 201 | 267 | 22 191 |
179 | 468 | 199 | 269 | 21 922 |
180 | 468 | 196 | 272 | 21 651 |
181 | 468 | 194 | 274 | 21 376 |
182 | 468 | 191 | 277 | 21 100 |
183 | 468 | 189 | 279 | 20 821 |
184 | 468 | 187 | 282 | 20 539 |
185 | 468 | 184 | 284 | 20 255 |
186 | 468 | 181 | 287 | 19 969 |
187 | 468 | 179 | 289 | 19 680 |
188 | 468 | 176 | 292 | 19 388 |
189 | 468 | 174 | 294 | 19 094 |
190 | 468 | 171 | 297 | 18 797 |
191 | 468 | 168 | 300 | 18 497 |
192 | 468 | 166 | 302 | 18 195 |
193 | 468 | 163 | 305 | 17 889 |
194 | 468 | 160 | 308 | 17 582 |
195 | 468 | 158 | 311 | 17 271 |
196 | 468 | 155 | 313 | 16 958 |
197 | 468 | 152 | 316 | 16 642 |
198 | 468 | 149 | 319 | 16 323 |
199 | 468 | 146 | 322 | 16 001 |
200 | 468 | 143 | 325 | 15 676 |
201 | 468 | 140 | 328 | 15 349 |
202 | 468 | 137 | 331 | 15 018 |
203 | 468 | 135 | 334 | 14 685 |
204 | 468 | 132 | 336 | 14 348 |
205 | 468 | 129 | 340 | 14 009 |
206 | 468 | 125 | 343 | 13 666 |
207 | 468 | 122 | 346 | 13 320 |
208 | 468 | 119 | 349 | 12 972 |
209 | 468 | 116 | 352 | 12 620 |
210 | 468 | 113 | 355 | 12 265 |
211 | 468 | 110 | 358 | 11 907 |
212 | 468 | 107 | 361 | 11 545 |
213 | 468 | 103 | 365 | 11 181 |
214 | 468 | 100 | 368 | 10 813 |
215 | 468 | 97 | 371 | 10 442 |
216 | 468 | 94 | 375 | 10 067 |
217 | 468 | 90 | 378 | 9 689 |
218 | 468 | 87 | 381 | 9 308 |
219 | 468 | 83 | 385 | 8 923 |
220 | 468 | 80 | 388 | 8 535 |
221 | 468 | 76 | 392 | 8 144 |
222 | 468 | 73 | 395 | 7 749 |
223 | 468 | 69 | 399 | 7 350 |
224 | 468 | 66 | 402 | 6 948 |
225 | 468 | 62 | 406 | 6 542 |
226 | 468 | 59 | 409 | 6 133 |
227 | 468 | 55 | 413 | 5 719 |
228 | 468 | 51 | 417 | 5 303 |
229 | 468 | 48 | 421 | 4 882 |
230 | 468 | 44 | 424 | 4 458 |
231 | 468 | 40 | 428 | 4 030 |
232 | 468 | 36 | 432 | 3 598 |
233 | 468 | 32 | 436 | 3 162 |
234 | 468 | 28 | 440 | 2 722 |
235 | 468 | 24 | 444 | 2 279 |
236 | 468 | 20 | 448 | 1 831 |
237 | 468 | 16 | 452 | 1 379 |
238 | 468 | 12 | 456 | 924 |
239 | 468 | 8 | 460 | 464 |
240 | 468 | 4 | 464 | 0 |