2 Schlafzimmer Reihenhaus zum Kauf in Riversdale
Angeboten von taaa.co.za- € 48 465 Kaufpreis
- 2 Schlafz.
- 1 Badez.
- 112 m² Gesamtfl.
- € 433 Pro m²
- Merken
- Karte
- Details
- Ausblenden
6 units and a house!
INCOME
PROPERTY
PRICE PER UNIT
6 x Units
R6000.00
1 x Flatlet
R5000.00
Main House
R12 000
Total Income
R53000.00
Deductions
Garden Service
R4200.00
Rates
R700.00
Building insurance
R800.00
Total
R5700. 00
NOTE: The Sewer/Refuse & Water and Electricity is paid by the tenants Individual.
RETURN ON INVESTMENT
R5300.00 - R5700 = R 47300.00
R47300 X 12 = R55 7600.00 Divided by selling price R5 400 000.00
= 0.105 x 100%
= 10.5 % Return on investment
Disclaimer:
Please note that we at Jenny Johnston Property Services have taken extreme care with regards to the details in advertising and representing our properties. All representations contained in the advertisement are accurate and no guarantees can be provided thus taken "as is".
The representations of each property does not constitute the terms of sale and the images as well as descriptions are merely indicative.
Jenny Johnston Property Services takes no responsibility for any errors, and we reserve the right to correct your change and update any information without prior notice.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 2 517 | 2 221 | 296 | 247 639 |
2 | 2 517 | 2 218 | 299 | 247 340 |
3 | 2 517 | 2 216 | 301 | 247 039 |
4 | 2 517 | 2 213 | 304 | 246 735 |
5 | 2 517 | 2 210 | 307 | 246 428 |
6 | 2 517 | 2 208 | 310 | 246 119 |
7 | 2 517 | 2 205 | 312 | 245 806 |
8 | 2 517 | 2 202 | 315 | 245 491 |
9 | 2 517 | 2 199 | 318 | 245 173 |
10 | 2 517 | 2 196 | 321 | 244 853 |
11 | 2 517 | 2 193 | 324 | 244 529 |
12 | 2 517 | 2 191 | 327 | 244 202 |
13 | 2 517 | 2 188 | 329 | 243 873 |
14 | 2 517 | 2 185 | 332 | 243 540 |
15 | 2 517 | 2 182 | 335 | 243 205 |
16 | 2 517 | 2 179 | 338 | 242 867 |
17 | 2 517 | 2 176 | 341 | 242 525 |
18 | 2 517 | 2 173 | 344 | 242 181 |
19 | 2 517 | 2 170 | 348 | 241 833 |
20 | 2 517 | 2 166 | 351 | 241 483 |
21 | 2 517 | 2 163 | 354 | 241 129 |
22 | 2 517 | 2 160 | 357 | 240 772 |
23 | 2 517 | 2 157 | 360 | 240 412 |
24 | 2 517 | 2 154 | 363 | 240 048 |
25 | 2 517 | 2 150 | 367 | 239 681 |
26 | 2 517 | 2 147 | 370 | 239 311 |
27 | 2 517 | 2 144 | 373 | 238 938 |
28 | 2 517 | 2 140 | 377 | 238 562 |
29 | 2 517 | 2 137 | 380 | 238 182 |
30 | 2 517 | 2 134 | 383 | 237 798 |
31 | 2 517 | 2 130 | 387 | 237 411 |
32 | 2 517 | 2 127 | 390 | 237 021 |
33 | 2 517 | 2 123 | 394 | 236 627 |
34 | 2 517 | 2 120 | 397 | 236 230 |
35 | 2 517 | 2 116 | 401 | 235 829 |
36 | 2 517 | 2 113 | 404 | 235 425 |
37 | 2 517 | 2 109 | 408 | 235 016 |
38 | 2 517 | 2 105 | 412 | 234 605 |
39 | 2 517 | 2 102 | 415 | 234 189 |
40 | 2 517 | 2 098 | 419 | 233 770 |
41 | 2 517 | 2 094 | 423 | 233 347 |
42 | 2 517 | 2 090 | 427 | 232 920 |
43 | 2 517 | 2 087 | 431 | 232 490 |
44 | 2 517 | 2 083 | 434 | 232 056 |
45 | 2 517 | 2 079 | 438 | 231 617 |
46 | 2 517 | 2 075 | 442 | 231 175 |
47 | 2 517 | 2 071 | 446 | 230 729 |
48 | 2 517 | 2 067 | 450 | 230 279 |
49 | 2 517 | 2 063 | 454 | 229 825 |
50 | 2 517 | 2 059 | 458 | 229 366 |
51 | 2 517 | 2 055 | 462 | 228 904 |
52 | 2 517 | 2 051 | 467 | 228 437 |
53 | 2 517 | 2 046 | 471 | 227 967 |
54 | 2 517 | 2 042 | 475 | 227 492 |
55 | 2 517 | 2 038 | 479 | 227 013 |
56 | 2 517 | 2 034 | 483 | 226 529 |
57 | 2 517 | 2 029 | 488 | 226 041 |
58 | 2 517 | 2 025 | 492 | 225 549 |
59 | 2 517 | 2 021 | 497 | 225 053 |
60 | 2 517 | 2 016 | 501 | 224 552 |
61 | 2 517 | 2 012 | 505 | 224 046 |
62 | 2 517 | 2 007 | 510 | 223 536 |
63 | 2 517 | 2 003 | 515 | 223 022 |
64 | 2 517 | 1 998 | 519 | 222 502 |
65 | 2 517 | 1 993 | 524 | 221 979 |
66 | 2 517 | 1 989 | 529 | 221 450 |
67 | 2 517 | 1 984 | 533 | 220 917 |
68 | 2 517 | 1 979 | 538 | 220 379 |
69 | 2 517 | 1 974 | 543 | 219 836 |
70 | 2 517 | 1 969 | 548 | 219 288 |
71 | 2 517 | 1 964 | 553 | 218 735 |
72 | 2 517 | 1 960 | 558 | 218 178 |
73 | 2 517 | 1 955 | 563 | 217 615 |
74 | 2 517 | 1 949 | 568 | 217 048 |
75 | 2 517 | 1 944 | 573 | 216 475 |
76 | 2 517 | 1 939 | 578 | 215 897 |
77 | 2 517 | 1 934 | 583 | 215 314 |
78 | 2 517 | 1 929 | 588 | 214 726 |
79 | 2 517 | 1 924 | 594 | 214 132 |
80 | 2 517 | 1 918 | 599 | 213 533 |
81 | 2 517 | 1 913 | 604 | 212 929 |
82 | 2 517 | 1 907 | 610 | 212 319 |
83 | 2 517 | 1 902 | 615 | 211 704 |
84 | 2 517 | 1 897 | 621 | 211 084 |
85 | 2 517 | 1 891 | 626 | 210 458 |
86 | 2 517 | 1 885 | 632 | 209 826 |
87 | 2 517 | 1 880 | 637 | 209 188 |
88 | 2 517 | 1 874 | 643 | 208 545 |
89 | 2 517 | 1 868 | 649 | 207 896 |
90 | 2 517 | 1 862 | 655 | 207 242 |
91 | 2 517 | 1 857 | 661 | 206 581 |
92 | 2 517 | 1 851 | 666 | 205 915 |
93 | 2 517 | 1 845 | 672 | 205 242 |
94 | 2 517 | 1 839 | 678 | 204 564 |
95 | 2 517 | 1 833 | 685 | 203 879 |
96 | 2 517 | 1 826 | 691 | 203 189 |
97 | 2 517 | 1 820 | 697 | 202 492 |
98 | 2 517 | 1 814 | 703 | 201 789 |
99 | 2 517 | 1 808 | 709 | 201 079 |
100 | 2 517 | 1 801 | 716 | 200 363 |
101 | 2 517 | 1 795 | 722 | 199 641 |
102 | 2 517 | 1 788 | 729 | 198 912 |
103 | 2 517 | 1 782 | 735 | 198 177 |
104 | 2 517 | 1 775 | 742 | 197 436 |
105 | 2 517 | 1 769 | 748 | 196 687 |
106 | 2 517 | 1 762 | 755 | 195 932 |
107 | 2 517 | 1 755 | 762 | 195 170 |
108 | 2 517 | 1 748 | 769 | 194 401 |
109 | 2 517 | 1 742 | 776 | 193 626 |
110 | 2 517 | 1 735 | 783 | 192 843 |
111 | 2 517 | 1 728 | 790 | 192 054 |
112 | 2 517 | 1 720 | 797 | 191 257 |
113 | 2 517 | 1 713 | 804 | 190 453 |
114 | 2 517 | 1 706 | 811 | 189 642 |
115 | 2 517 | 1 699 | 818 | 188 824 |
116 | 2 517 | 1 692 | 826 | 187 999 |
117 | 2 517 | 1 684 | 833 | 187 166 |
118 | 2 517 | 1 677 | 840 | 186 325 |
119 | 2 517 | 1 669 | 848 | 185 477 |
120 | 2 517 | 1 662 | 856 | 184 622 |
121 | 2 517 | 1 654 | 863 | 183 758 |
122 | 2 517 | 1 646 | 871 | 182 888 |
123 | 2 517 | 1 638 | 879 | 182 009 |
124 | 2 517 | 1 630 | 887 | 181 122 |
125 | 2 517 | 1 623 | 895 | 180 228 |
126 | 2 517 | 1 615 | 903 | 179 325 |
127 | 2 517 | 1 606 | 911 | 178 414 |
128 | 2 517 | 1 598 | 919 | 177 496 |
129 | 2 517 | 1 590 | 927 | 176 569 |
130 | 2 517 | 1 582 | 935 | 175 633 |
131 | 2 517 | 1 573 | 944 | 174 689 |
132 | 2 517 | 1 565 | 952 | 173 737 |
133 | 2 517 | 1 556 | 961 | 172 777 |
134 | 2 517 | 1 548 | 969 | 171 807 |
135 | 2 517 | 1 539 | 978 | 170 829 |
136 | 2 517 | 1 530 | 987 | 169 843 |
137 | 2 517 | 1 522 | 996 | 168 847 |
138 | 2 517 | 1 513 | 1 005 | 167 842 |
139 | 2 517 | 1 504 | 1 014 | 166 829 |
140 | 2 517 | 1 495 | 1 023 | 165 806 |
141 | 2 517 | 1 485 | 1 032 | 164 775 |
142 | 2 517 | 1 476 | 1 041 | 163 734 |
143 | 2 517 | 1 467 | 1 050 | 162 683 |
144 | 2 517 | 1 457 | 1 060 | 161 623 |
145 | 2 517 | 1 448 | 1 069 | 160 554 |
146 | 2 517 | 1 438 | 1 079 | 159 475 |
147 | 2 517 | 1 429 | 1 088 | 158 387 |
148 | 2 517 | 1 419 | 1 098 | 157 289 |
149 | 2 517 | 1 409 | 1 108 | 156 181 |
150 | 2 517 | 1 399 | 1 118 | 155 063 |
151 | 2 517 | 1 389 | 1 128 | 153 935 |
152 | 2 517 | 1 379 | 1 138 | 152 797 |
153 | 2 517 | 1 369 | 1 148 | 151 648 |
154 | 2 517 | 1 359 | 1 159 | 150 490 |
155 | 2 517 | 1 348 | 1 169 | 149 321 |
156 | 2 517 | 1 338 | 1 179 | 148 141 |
157 | 2 517 | 1 327 | 1 190 | 146 951 |
158 | 2 517 | 1 316 | 1 201 | 145 751 |
159 | 2 517 | 1 306 | 1 211 | 144 539 |
160 | 2 517 | 1 295 | 1 222 | 143 317 |
161 | 2 517 | 1 284 | 1 233 | 142 084 |
162 | 2 517 | 1 273 | 1 244 | 140 839 |
163 | 2 517 | 1 262 | 1 255 | 139 584 |
164 | 2 517 | 1 250 | 1 267 | 138 317 |
165 | 2 517 | 1 239 | 1 278 | 137 039 |
166 | 2 517 | 1 228 | 1 289 | 135 750 |
167 | 2 517 | 1 216 | 1 301 | 134 449 |
168 | 2 517 | 1 204 | 1 313 | 133 136 |
169 | 2 517 | 1 193 | 1 324 | 131 812 |
170 | 2 517 | 1 181 | 1 336 | 130 475 |
171 | 2 517 | 1 169 | 1 348 | 129 127 |
172 | 2 517 | 1 157 | 1 360 | 127 767 |
173 | 2 517 | 1 145 | 1 373 | 126 394 |
174 | 2 517 | 1 132 | 1 385 | 125 009 |
175 | 2 517 | 1 120 | 1 397 | 123 612 |
176 | 2 517 | 1 107 | 1 410 | 122 202 |
177 | 2 517 | 1 095 | 1 422 | 120 780 |
178 | 2 517 | 1 082 | 1 435 | 119 345 |
179 | 2 517 | 1 069 | 1 448 | 117 897 |
180 | 2 517 | 1 056 | 1 461 | 116 436 |
181 | 2 517 | 1 043 | 1 474 | 114 962 |
182 | 2 517 | 1 030 | 1 487 | 113 475 |
183 | 2 517 | 1 017 | 1 501 | 111 974 |
184 | 2 517 | 1 003 | 1 514 | 110 460 |
185 | 2 517 | 990 | 1 528 | 108 933 |
186 | 2 517 | 976 | 1 541 | 107 391 |
187 | 2 517 | 962 | 1 555 | 105 836 |
188 | 2 517 | 948 | 1 569 | 104 267 |
189 | 2 517 | 934 | 1 583 | 102 684 |
190 | 2 517 | 920 | 1 597 | 101 087 |
191 | 2 517 | 906 | 1 612 | 99 475 |
192 | 2 517 | 891 | 1 626 | 97 849 |
193 | 2 517 | 877 | 1 641 | 96 209 |
194 | 2 517 | 862 | 1 655 | 94 554 |
195 | 2 517 | 847 | 1 670 | 92 884 |
196 | 2 517 | 832 | 1 685 | 91 199 |
197 | 2 517 | 817 | 1 700 | 89 499 |
198 | 2 517 | 802 | 1 715 | 87 783 |
199 | 2 517 | 786 | 1 731 | 86 052 |
200 | 2 517 | 771 | 1 746 | 84 306 |
201 | 2 517 | 755 | 1 762 | 82 544 |
202 | 2 517 | 739 | 1 778 | 80 767 |
203 | 2 517 | 724 | 1 794 | 78 973 |
204 | 2 517 | 707 | 1 810 | 77 163 |
205 | 2 517 | 691 | 1 826 | 75 338 |
206 | 2 517 | 675 | 1 842 | 73 495 |
207 | 2 517 | 658 | 1 859 | 71 637 |
208 | 2 517 | 642 | 1 875 | 69 761 |
209 | 2 517 | 625 | 1 892 | 67 869 |
210 | 2 517 | 608 | 1 909 | 65 960 |
211 | 2 517 | 591 | 1 926 | 64 034 |
212 | 2 517 | 574 | 1 943 | 62 090 |
213 | 2 517 | 556 | 1 961 | 60 130 |
214 | 2 517 | 539 | 1 978 | 58 151 |
215 | 2 517 | 521 | 1 996 | 56 155 |
216 | 2 517 | 503 | 2 014 | 54 141 |
217 | 2 517 | 485 | 2 032 | 52 109 |
218 | 2 517 | 467 | 2 050 | 50 058 |
219 | 2 517 | 448 | 2 069 | 47 990 |
220 | 2 517 | 430 | 2 087 | 45 903 |
221 | 2 517 | 411 | 2 106 | 43 797 |
222 | 2 517 | 392 | 2 125 | 41 672 |
223 | 2 517 | 373 | 2 144 | 39 528 |
224 | 2 517 | 354 | 2 163 | 37 365 |
225 | 2 517 | 335 | 2 182 | 35 183 |
226 | 2 517 | 315 | 2 202 | 32 981 |
227 | 2 517 | 295 | 2 222 | 30 759 |
228 | 2 517 | 276 | 2 242 | 28 518 |
229 | 2 517 | 255 | 2 262 | 26 256 |
230 | 2 517 | 235 | 2 282 | 23 974 |
231 | 2 517 | 215 | 2 302 | 21 672 |
232 | 2 517 | 194 | 2 323 | 19 349 |
233 | 2 517 | 173 | 2 344 | 17 005 |
234 | 2 517 | 152 | 2 365 | 14 640 |
235 | 2 517 | 131 | 2 386 | 12 254 |
236 | 2 517 | 110 | 2 407 | 9 847 |
237 | 2 517 | 88 | 2 429 | 7 418 |
238 | 2 517 | 66 | 2 451 | 4 967 |
239 | 2 517 | 44 | 2 473 | 2 495 |
240 | 2 517 | 22 | 2 495 | 0 |