3 Schlafzimmer Wohnung zum Kauf in Sunnyside
Angeboten von Kelly Sebola- € 22 632 Kaufpreis
- 3 Schlafz.
- 1 Badez.
- 78 m² Gesamtfl.
- € 290 Pro m²
- Merken
- Karte
- Details
- Ausblenden
A Neatly well looked after investment property in the edge of Sunnyside going towards Arcadia.
Market Overview tells us how the beautiful Jakaranda area offers you peace and tranquility. Are you a student looking for that harmony during your studying periods? Perhaps a new young professional who has just moved up town and is looking for an investment he could cash in 10 years' time.
The property is close to amenities, malls, shopping centers, hospitals and police stations with city transport readily available throughout the 24hours.
Investment
Operating Income @ R8500
Operating Expenses @ R1700
Cap Rate @ 12.52%
Cash on Cash return =46.28%
This assumes you have made 0% deposit, 100% leverage
You are more than welcome to request a viewing of the numbers generated by this property, I will gladly send you a Rental Analysis Valuation and then setup a property viewing with you.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 195 | 172 | 23 | 19 214 |
2 | 195 | 172 | 23 | 19 191 |
3 | 195 | 172 | 23 | 19 167 |
4 | 195 | 172 | 24 | 19 144 |
5 | 195 | 171 | 24 | 19 120 |
6 | 195 | 171 | 24 | 19 096 |
7 | 195 | 171 | 24 | 19 072 |
8 | 195 | 171 | 24 | 19 047 |
9 | 195 | 171 | 25 | 19 023 |
10 | 195 | 170 | 25 | 18 998 |
11 | 195 | 170 | 25 | 18 973 |
12 | 195 | 170 | 25 | 18 947 |
13 | 195 | 170 | 26 | 18 922 |
14 | 195 | 170 | 26 | 18 896 |
15 | 195 | 169 | 26 | 18 870 |
16 | 195 | 169 | 26 | 18 844 |
17 | 195 | 169 | 26 | 18 817 |
18 | 195 | 169 | 27 | 18 791 |
19 | 195 | 168 | 27 | 18 764 |
20 | 195 | 168 | 27 | 18 736 |
21 | 195 | 168 | 27 | 18 709 |
22 | 195 | 168 | 28 | 18 681 |
23 | 195 | 167 | 28 | 18 653 |
24 | 195 | 167 | 28 | 18 625 |
25 | 195 | 167 | 28 | 18 597 |
26 | 195 | 167 | 29 | 18 568 |
27 | 195 | 166 | 29 | 18 539 |
28 | 195 | 166 | 29 | 18 510 |
29 | 195 | 166 | 29 | 18 480 |
30 | 195 | 166 | 30 | 18 450 |
31 | 195 | 165 | 30 | 18 420 |
32 | 195 | 165 | 30 | 18 390 |
33 | 195 | 165 | 31 | 18 360 |
34 | 195 | 164 | 31 | 18 329 |
35 | 195 | 164 | 31 | 18 298 |
36 | 195 | 164 | 31 | 18 266 |
37 | 195 | 164 | 32 | 18 235 |
38 | 195 | 163 | 32 | 18 203 |
39 | 195 | 163 | 32 | 18 170 |
40 | 195 | 163 | 33 | 18 138 |
41 | 195 | 162 | 33 | 18 105 |
42 | 195 | 162 | 33 | 18 072 |
43 | 195 | 162 | 33 | 18 039 |
44 | 195 | 162 | 34 | 18 005 |
45 | 195 | 161 | 34 | 17 971 |
46 | 195 | 161 | 34 | 17 937 |
47 | 195 | 161 | 35 | 17 902 |
48 | 195 | 160 | 35 | 17 867 |
49 | 195 | 160 | 35 | 17 832 |
50 | 195 | 160 | 36 | 17 796 |
51 | 195 | 159 | 36 | 17 760 |
52 | 195 | 159 | 36 | 17 724 |
53 | 195 | 159 | 37 | 17 688 |
54 | 195 | 158 | 37 | 17 651 |
55 | 195 | 158 | 37 | 17 614 |
56 | 195 | 158 | 38 | 17 576 |
57 | 195 | 157 | 38 | 17 538 |
58 | 195 | 157 | 38 | 17 500 |
59 | 195 | 157 | 39 | 17 462 |
60 | 195 | 156 | 39 | 17 423 |
61 | 195 | 156 | 39 | 17 383 |
62 | 195 | 156 | 40 | 17 344 |
63 | 195 | 155 | 40 | 17 304 |
64 | 195 | 155 | 40 | 17 264 |
65 | 195 | 155 | 41 | 17 223 |
66 | 195 | 154 | 41 | 17 182 |
67 | 195 | 154 | 41 | 17 141 |
68 | 195 | 154 | 42 | 17 099 |
69 | 195 | 153 | 42 | 17 057 |
70 | 195 | 153 | 42 | 17 014 |
71 | 195 | 152 | 43 | 16 971 |
72 | 195 | 152 | 43 | 16 928 |
73 | 195 | 152 | 44 | 16 885 |
74 | 195 | 151 | 44 | 16 840 |
75 | 195 | 151 | 44 | 16 796 |
76 | 195 | 150 | 45 | 16 751 |
77 | 195 | 150 | 45 | 16 706 |
78 | 195 | 150 | 46 | 16 660 |
79 | 195 | 149 | 46 | 16 614 |
80 | 195 | 149 | 46 | 16 568 |
81 | 195 | 148 | 47 | 16 521 |
82 | 195 | 148 | 47 | 16 474 |
83 | 195 | 148 | 48 | 16 426 |
84 | 195 | 147 | 48 | 16 378 |
85 | 195 | 147 | 49 | 16 329 |
86 | 195 | 146 | 49 | 16 280 |
87 | 195 | 146 | 49 | 16 231 |
88 | 195 | 145 | 50 | 16 181 |
89 | 195 | 145 | 50 | 16 130 |
90 | 195 | 145 | 51 | 16 080 |
91 | 195 | 144 | 51 | 16 028 |
92 | 195 | 144 | 52 | 15 977 |
93 | 195 | 143 | 52 | 15 925 |
94 | 195 | 143 | 53 | 15 872 |
95 | 195 | 142 | 53 | 15 819 |
96 | 195 | 142 | 54 | 15 765 |
97 | 195 | 141 | 54 | 15 711 |
98 | 195 | 141 | 55 | 15 657 |
99 | 195 | 140 | 55 | 15 602 |
100 | 195 | 140 | 56 | 15 546 |
101 | 195 | 139 | 56 | 15 490 |
102 | 195 | 139 | 57 | 15 433 |
103 | 195 | 138 | 57 | 15 376 |
104 | 195 | 138 | 58 | 15 319 |
105 | 195 | 137 | 58 | 15 261 |
106 | 195 | 137 | 59 | 15 202 |
107 | 195 | 136 | 59 | 15 143 |
108 | 195 | 136 | 60 | 15 083 |
109 | 195 | 135 | 60 | 15 023 |
110 | 195 | 135 | 61 | 14 962 |
111 | 195 | 134 | 61 | 14 901 |
112 | 195 | 133 | 62 | 14 839 |
113 | 195 | 133 | 62 | 14 777 |
114 | 195 | 132 | 63 | 14 714 |
115 | 195 | 132 | 63 | 14 651 |
116 | 195 | 131 | 64 | 14 587 |
117 | 195 | 131 | 65 | 14 522 |
118 | 195 | 130 | 65 | 14 457 |
119 | 195 | 130 | 66 | 14 391 |
120 | 195 | 129 | 66 | 14 325 |
121 | 195 | 128 | 67 | 14 258 |
122 | 195 | 128 | 68 | 14 190 |
123 | 195 | 127 | 68 | 14 122 |
124 | 195 | 127 | 69 | 14 053 |
125 | 195 | 126 | 69 | 13 984 |
126 | 195 | 125 | 70 | 13 914 |
127 | 195 | 125 | 71 | 13 843 |
128 | 195 | 124 | 71 | 13 772 |
129 | 195 | 123 | 72 | 13 700 |
130 | 195 | 123 | 73 | 13 627 |
131 | 195 | 122 | 73 | 13 554 |
132 | 195 | 121 | 74 | 13 480 |
133 | 195 | 121 | 75 | 13 406 |
134 | 195 | 120 | 75 | 13 330 |
135 | 195 | 119 | 76 | 13 254 |
136 | 195 | 119 | 77 | 13 178 |
137 | 195 | 118 | 77 | 13 101 |
138 | 195 | 117 | 78 | 13 023 |
139 | 195 | 117 | 79 | 12 944 |
140 | 195 | 116 | 79 | 12 865 |
141 | 195 | 115 | 80 | 12 785 |
142 | 195 | 115 | 81 | 12 704 |
143 | 195 | 114 | 81 | 12 622 |
144 | 195 | 113 | 82 | 12 540 |
145 | 195 | 112 | 83 | 12 457 |
146 | 195 | 112 | 84 | 12 374 |
147 | 195 | 111 | 84 | 12 289 |
148 | 195 | 110 | 85 | 12 204 |
149 | 195 | 109 | 86 | 12 118 |
150 | 195 | 109 | 87 | 12 031 |
151 | 195 | 108 | 88 | 11 944 |
152 | 195 | 107 | 88 | 11 855 |
153 | 195 | 106 | 89 | 11 766 |
154 | 195 | 105 | 90 | 11 676 |
155 | 195 | 105 | 91 | 11 586 |
156 | 195 | 104 | 92 | 11 494 |
157 | 195 | 103 | 92 | 11 402 |
158 | 195 | 102 | 93 | 11 309 |
159 | 195 | 101 | 94 | 11 215 |
160 | 195 | 100 | 95 | 11 120 |
161 | 195 | 100 | 96 | 11 024 |
162 | 195 | 99 | 97 | 10 928 |
163 | 195 | 98 | 97 | 10 830 |
164 | 195 | 97 | 98 | 10 732 |
165 | 195 | 96 | 99 | 10 633 |
166 | 195 | 95 | 100 | 10 533 |
167 | 195 | 94 | 101 | 10 432 |
168 | 195 | 93 | 102 | 10 330 |
169 | 195 | 93 | 103 | 10 227 |
170 | 195 | 92 | 104 | 10 123 |
171 | 195 | 91 | 105 | 10 019 |
172 | 195 | 90 | 106 | 9 913 |
173 | 195 | 89 | 106 | 9 807 |
174 | 195 | 88 | 107 | 9 699 |
175 | 195 | 87 | 108 | 9 591 |
176 | 195 | 86 | 109 | 9 482 |
177 | 195 | 85 | 110 | 9 371 |
178 | 195 | 84 | 111 | 9 260 |
179 | 195 | 83 | 112 | 9 147 |
180 | 195 | 82 | 113 | 9 034 |
181 | 195 | 81 | 114 | 8 920 |
182 | 195 | 80 | 115 | 8 804 |
183 | 195 | 79 | 116 | 8 688 |
184 | 195 | 78 | 117 | 8 570 |
185 | 195 | 77 | 119 | 8 452 |
186 | 195 | 76 | 120 | 8 332 |
187 | 195 | 75 | 121 | 8 212 |
188 | 195 | 74 | 122 | 8 090 |
189 | 195 | 72 | 123 | 7 967 |
190 | 195 | 71 | 124 | 7 843 |
191 | 195 | 70 | 125 | 7 718 |
192 | 195 | 69 | 126 | 7 592 |
193 | 195 | 68 | 127 | 7 465 |
194 | 195 | 67 | 128 | 7 336 |
195 | 195 | 66 | 130 | 7 207 |
196 | 195 | 65 | 131 | 7 076 |
197 | 195 | 63 | 132 | 6 944 |
198 | 195 | 62 | 133 | 6 811 |
199 | 195 | 61 | 134 | 6 677 |
200 | 195 | 60 | 135 | 6 541 |
201 | 195 | 59 | 137 | 6 405 |
202 | 195 | 57 | 138 | 6 267 |
203 | 195 | 56 | 139 | 6 127 |
204 | 195 | 55 | 140 | 5 987 |
205 | 195 | 54 | 142 | 5 845 |
206 | 195 | 52 | 143 | 5 702 |
207 | 195 | 51 | 144 | 5 558 |
208 | 195 | 50 | 146 | 5 413 |
209 | 195 | 48 | 147 | 5 266 |
210 | 195 | 47 | 148 | 5 118 |
211 | 195 | 46 | 149 | 4 968 |
212 | 195 | 45 | 151 | 4 818 |
213 | 195 | 43 | 152 | 4 665 |
214 | 195 | 42 | 154 | 4 512 |
215 | 195 | 40 | 155 | 4 357 |
216 | 195 | 39 | 156 | 4 201 |
217 | 195 | 38 | 158 | 4 043 |
218 | 195 | 36 | 159 | 3 884 |
219 | 195 | 35 | 161 | 3 723 |
220 | 195 | 33 | 162 | 3 562 |
221 | 195 | 32 | 163 | 3 398 |
222 | 195 | 30 | 165 | 3 233 |
223 | 195 | 29 | 166 | 3 067 |
224 | 195 | 27 | 168 | 2 899 |
225 | 195 | 26 | 169 | 2 730 |
226 | 195 | 24 | 171 | 2 559 |
227 | 195 | 23 | 172 | 2 387 |
228 | 195 | 21 | 174 | 2 213 |
229 | 195 | 20 | 175 | 2 037 |
230 | 195 | 18 | 177 | 1 860 |
231 | 195 | 17 | 179 | 1 681 |
232 | 195 | 15 | 180 | 1 501 |
233 | 195 | 13 | 182 | 1 319 |
234 | 195 | 12 | 183 | 1 136 |
235 | 195 | 10 | 185 | 951 |
236 | 195 | 9 | 187 | 764 |
237 | 195 | 7 | 188 | 576 |
238 | 195 | 5 | 190 | 385 |
239 | 195 | 3 | 192 | 194 |
240 | 195 | 2 | 194 | 0 |