3 Schlafzimmer Wohnung zum Kauf in Sunnyside
Angeboten von Kelly Sebola- € 22 613 Kaufpreis
- 3 Schlafz.
- 1 Badez.
- 78 m² Gesamtfl.
- € 290 Pro m²
- Merken
- Karte
- Details
- Ausblenden
3 bedroom flat for sale
Well located, well managed, and in well-kept street, This flat ticks all the boxes, and is located in the better side of Sunnyside close to all amenities, such as:
University of Pretoria
Loftus Stadium and shopping center
Ideal for investment or young families looking to enter the property market
Potential rental income R 9500 per month
Monthly Bond Payments R 5837
Transfer costs R19 478
Minimum gross income 19 458
Well Managed
Close to all amenities
High Rental income
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 264 | 233 | 31 | 25 974 |
2 | 264 | 233 | 31 | 25 943 |
3 | 264 | 232 | 32 | 25 911 |
4 | 264 | 232 | 32 | 25 879 |
5 | 264 | 232 | 32 | 25 847 |
6 | 264 | 232 | 32 | 25 814 |
7 | 264 | 231 | 33 | 25 782 |
8 | 264 | 231 | 33 | 25 749 |
9 | 264 | 231 | 33 | 25 715 |
10 | 264 | 230 | 34 | 25 682 |
11 | 264 | 230 | 34 | 25 648 |
12 | 264 | 230 | 34 | 25 613 |
13 | 264 | 229 | 35 | 25 579 |
14 | 264 | 229 | 35 | 25 544 |
15 | 264 | 229 | 35 | 25 509 |
16 | 264 | 229 | 35 | 25 473 |
17 | 264 | 228 | 36 | 25 438 |
18 | 264 | 228 | 36 | 25 401 |
19 | 264 | 228 | 36 | 25 365 |
20 | 264 | 227 | 37 | 25 328 |
21 | 264 | 227 | 37 | 25 291 |
22 | 264 | 227 | 37 | 25 254 |
23 | 264 | 226 | 38 | 25 216 |
24 | 264 | 226 | 38 | 25 178 |
25 | 264 | 226 | 38 | 25 139 |
26 | 264 | 225 | 39 | 25 101 |
27 | 264 | 225 | 39 | 25 061 |
28 | 264 | 225 | 40 | 25 022 |
29 | 264 | 224 | 40 | 24 982 |
30 | 264 | 224 | 40 | 24 942 |
31 | 264 | 223 | 41 | 24 901 |
32 | 264 | 223 | 41 | 24 860 |
33 | 264 | 223 | 41 | 24 819 |
34 | 264 | 222 | 42 | 24 777 |
35 | 264 | 222 | 42 | 24 735 |
36 | 264 | 222 | 42 | 24 693 |
37 | 264 | 221 | 43 | 24 650 |
38 | 264 | 221 | 43 | 24 607 |
39 | 264 | 220 | 44 | 24 563 |
40 | 264 | 220 | 44 | 24 519 |
41 | 264 | 220 | 44 | 24 475 |
42 | 264 | 219 | 45 | 24 430 |
43 | 264 | 219 | 45 | 24 385 |
44 | 264 | 218 | 46 | 24 339 |
45 | 264 | 218 | 46 | 24 293 |
46 | 264 | 218 | 46 | 24 247 |
47 | 264 | 217 | 47 | 24 200 |
48 | 264 | 217 | 47 | 24 153 |
49 | 264 | 216 | 48 | 24 105 |
50 | 264 | 216 | 48 | 24 057 |
51 | 264 | 216 | 48 | 24 009 |
52 | 264 | 215 | 49 | 23 960 |
53 | 264 | 215 | 49 | 23 911 |
54 | 264 | 214 | 50 | 23 861 |
55 | 264 | 214 | 50 | 23 811 |
56 | 264 | 213 | 51 | 23 760 |
57 | 264 | 213 | 51 | 23 709 |
58 | 264 | 212 | 52 | 23 657 |
59 | 264 | 212 | 52 | 23 605 |
60 | 264 | 211 | 53 | 23 552 |
61 | 264 | 211 | 53 | 23 499 |
62 | 264 | 211 | 53 | 23 446 |
63 | 264 | 210 | 54 | 23 392 |
64 | 264 | 210 | 54 | 23 337 |
65 | 264 | 209 | 55 | 23 283 |
66 | 264 | 209 | 55 | 23 227 |
67 | 264 | 208 | 56 | 23 171 |
68 | 264 | 208 | 56 | 23 115 |
69 | 264 | 207 | 57 | 23 058 |
70 | 264 | 207 | 57 | 23 000 |
71 | 264 | 206 | 58 | 22 942 |
72 | 264 | 206 | 58 | 22 884 |
73 | 264 | 205 | 59 | 22 825 |
74 | 264 | 204 | 60 | 22 765 |
75 | 264 | 204 | 60 | 22 705 |
76 | 264 | 203 | 61 | 22 645 |
77 | 264 | 203 | 61 | 22 583 |
78 | 264 | 202 | 62 | 22 522 |
79 | 264 | 202 | 62 | 22 460 |
80 | 264 | 201 | 63 | 22 397 |
81 | 264 | 201 | 63 | 22 333 |
82 | 264 | 200 | 64 | 22 269 |
83 | 264 | 199 | 65 | 22 205 |
84 | 264 | 199 | 65 | 22 140 |
85 | 264 | 198 | 66 | 22 074 |
86 | 264 | 198 | 66 | 22 008 |
87 | 264 | 197 | 67 | 21 941 |
88 | 264 | 197 | 67 | 21 874 |
89 | 264 | 196 | 68 | 21 806 |
90 | 264 | 195 | 69 | 21 737 |
91 | 264 | 195 | 69 | 21 668 |
92 | 264 | 194 | 70 | 21 598 |
93 | 264 | 193 | 71 | 21 527 |
94 | 264 | 193 | 71 | 21 456 |
95 | 264 | 192 | 72 | 21 384 |
96 | 264 | 192 | 72 | 21 312 |
97 | 264 | 191 | 73 | 21 239 |
98 | 264 | 190 | 74 | 21 165 |
99 | 264 | 190 | 74 | 21 090 |
100 | 264 | 189 | 75 | 21 015 |
101 | 264 | 188 | 76 | 20 940 |
102 | 264 | 188 | 76 | 20 863 |
103 | 264 | 187 | 77 | 20 786 |
104 | 264 | 186 | 78 | 20 708 |
105 | 264 | 186 | 78 | 20 630 |
106 | 264 | 185 | 79 | 20 551 |
107 | 264 | 184 | 80 | 20 471 |
108 | 264 | 183 | 81 | 20 390 |
109 | 264 | 183 | 81 | 20 309 |
110 | 264 | 182 | 82 | 20 227 |
111 | 264 | 181 | 83 | 20 144 |
112 | 264 | 180 | 84 | 20 060 |
113 | 264 | 180 | 84 | 19 976 |
114 | 264 | 179 | 85 | 19 891 |
115 | 264 | 178 | 86 | 19 805 |
116 | 264 | 177 | 87 | 19 718 |
117 | 264 | 177 | 87 | 19 631 |
118 | 264 | 176 | 88 | 19 543 |
119 | 264 | 175 | 89 | 19 454 |
120 | 264 | 174 | 90 | 19 364 |
121 | 264 | 173 | 91 | 19 274 |
122 | 264 | 173 | 91 | 19 182 |
123 | 264 | 172 | 92 | 19 090 |
124 | 264 | 171 | 93 | 18 997 |
125 | 264 | 170 | 94 | 18 903 |
126 | 264 | 169 | 95 | 18 809 |
127 | 264 | 168 | 96 | 18 713 |
128 | 264 | 168 | 96 | 18 617 |
129 | 264 | 167 | 97 | 18 520 |
130 | 264 | 166 | 98 | 18 422 |
131 | 264 | 165 | 99 | 18 323 |
132 | 264 | 164 | 100 | 18 223 |
133 | 264 | 163 | 101 | 18 122 |
134 | 264 | 162 | 102 | 18 020 |
135 | 264 | 161 | 103 | 17 918 |
136 | 264 | 161 | 103 | 17 814 |
137 | 264 | 160 | 104 | 17 710 |
138 | 264 | 159 | 105 | 17 604 |
139 | 264 | 158 | 106 | 17 498 |
140 | 264 | 157 | 107 | 17 391 |
141 | 264 | 156 | 108 | 17 283 |
142 | 264 | 155 | 109 | 17 173 |
143 | 264 | 154 | 110 | 17 063 |
144 | 264 | 153 | 111 | 16 952 |
145 | 264 | 152 | 112 | 16 840 |
146 | 264 | 151 | 113 | 16 727 |
147 | 264 | 150 | 114 | 16 613 |
148 | 264 | 149 | 115 | 16 497 |
149 | 264 | 148 | 116 | 16 381 |
150 | 264 | 147 | 117 | 16 264 |
151 | 264 | 146 | 118 | 16 146 |
152 | 264 | 145 | 119 | 16 026 |
153 | 264 | 144 | 120 | 15 906 |
154 | 264 | 142 | 122 | 15 784 |
155 | 264 | 141 | 123 | 15 662 |
156 | 264 | 140 | 124 | 15 538 |
157 | 264 | 139 | 125 | 15 413 |
158 | 264 | 138 | 126 | 15 287 |
159 | 264 | 137 | 127 | 15 160 |
160 | 264 | 136 | 128 | 15 032 |
161 | 264 | 135 | 129 | 14 903 |
162 | 264 | 134 | 131 | 14 772 |
163 | 264 | 132 | 132 | 14 640 |
164 | 264 | 131 | 133 | 14 508 |
165 | 264 | 130 | 134 | 14 374 |
166 | 264 | 129 | 135 | 14 238 |
167 | 264 | 128 | 136 | 14 102 |
168 | 264 | 126 | 138 | 13 964 |
169 | 264 | 125 | 139 | 13 825 |
170 | 264 | 124 | 140 | 13 685 |
171 | 264 | 123 | 141 | 13 544 |
172 | 264 | 121 | 143 | 13 401 |
173 | 264 | 120 | 144 | 13 257 |
174 | 264 | 119 | 145 | 13 112 |
175 | 264 | 117 | 147 | 12 965 |
176 | 264 | 116 | 148 | 12 817 |
177 | 264 | 115 | 149 | 12 668 |
178 | 264 | 113 | 151 | 12 518 |
179 | 264 | 112 | 152 | 12 366 |
180 | 264 | 111 | 153 | 12 213 |
181 | 264 | 109 | 155 | 12 058 |
182 | 264 | 108 | 156 | 11 902 |
183 | 264 | 107 | 157 | 11 745 |
184 | 264 | 105 | 159 | 11 586 |
185 | 264 | 104 | 160 | 11 426 |
186 | 264 | 102 | 162 | 11 264 |
187 | 264 | 101 | 163 | 11 101 |
188 | 264 | 99 | 165 | 10 936 |
189 | 264 | 98 | 166 | 10 770 |
190 | 264 | 96 | 168 | 10 603 |
191 | 264 | 95 | 169 | 10 434 |
192 | 264 | 93 | 171 | 10 263 |
193 | 264 | 92 | 172 | 10 091 |
194 | 264 | 90 | 174 | 9 917 |
195 | 264 | 89 | 175 | 9 742 |
196 | 264 | 87 | 177 | 9 565 |
197 | 264 | 86 | 178 | 9 387 |
198 | 264 | 84 | 180 | 9 207 |
199 | 264 | 82 | 182 | 9 026 |
200 | 264 | 81 | 183 | 8 843 |
201 | 264 | 79 | 185 | 8 658 |
202 | 264 | 78 | 186 | 8 471 |
203 | 264 | 76 | 188 | 8 283 |
204 | 264 | 74 | 190 | 8 093 |
205 | 264 | 73 | 192 | 7 902 |
206 | 264 | 71 | 193 | 7 709 |
207 | 264 | 69 | 195 | 7 514 |
208 | 264 | 67 | 197 | 7 317 |
209 | 264 | 66 | 198 | 7 119 |
210 | 264 | 64 | 200 | 6 918 |
211 | 264 | 62 | 202 | 6 716 |
212 | 264 | 60 | 204 | 6 512 |
213 | 264 | 58 | 206 | 6 307 |
214 | 264 | 56 | 208 | 6 099 |
215 | 264 | 55 | 209 | 5 890 |
216 | 264 | 53 | 211 | 5 679 |
217 | 264 | 51 | 213 | 5 465 |
218 | 264 | 49 | 215 | 5 250 |
219 | 264 | 47 | 217 | 5 033 |
220 | 264 | 45 | 219 | 4 815 |
221 | 264 | 43 | 221 | 4 594 |
222 | 264 | 41 | 223 | 4 371 |
223 | 264 | 39 | 225 | 4 146 |
224 | 264 | 37 | 227 | 3 919 |
225 | 264 | 35 | 229 | 3 690 |
226 | 264 | 33 | 231 | 3 459 |
227 | 264 | 31 | 233 | 3 226 |
228 | 264 | 29 | 235 | 2 991 |
229 | 264 | 27 | 237 | 2 754 |
230 | 264 | 25 | 239 | 2 515 |
231 | 264 | 23 | 241 | 2 273 |
232 | 264 | 20 | 244 | 2 029 |
233 | 264 | 18 | 246 | 1 784 |
234 | 264 | 16 | 248 | 1 536 |
235 | 264 | 14 | 250 | 1 285 |
236 | 264 | 12 | 252 | 1 033 |
237 | 264 | 9 | 255 | 778 |
238 | 264 | 7 | 257 | 521 |
239 | 264 | 5 | 259 | 262 |
240 | 264 | 2 | 262 | 0 |