5 Schlafzimmer Haus zum Kauf in Beachwood
Angeboten von Una van Jaarsveldt- € 699 448 Kaufpreis
- 5 Schlafz.
- 6 Badez.
- 901 m² Gesamtfl.
- € 776 Pro m²
- Merken
- Karte
- Details
- Ausblenden
PRIME INCOME GENERATING HOME ON GOLF COURSE
Nestled along an exclusive road, this luxurious residence enjoys a picturesque vista overlooking the lush fairways of Beachwood Golf Course. This prestigious two-story abode presents a unique opportunity, whether as a savvy income-generating investment or an idyllic extended family home.
Presently, this property boasts a consistent rental income of R78,.00 per month, a figure that can be further elevated to R82,.00 with a simple conversion of the staff quarters.
With this income the property readily covers all bond costs, essentially providing you with a property that pays for itself.
Upstairs is the main suite comprising of an extra-large en suite bedroom leading onto a covered patio, included in the suite are another 3 bedrooms, shared bathroom, lounge and kitchen - a completely self-contained apartment. Also upstairs are a further 2 separate self-contained apartments.
The upper level features the main suite, which includes an exceptionally spacious en-suite bedroom leading onto a covered patio. Complementing the suite, you'll discover an additional 3 bedrooms, a shared bathroom, lounge, and a well-appointed kitchen creating a fully self-contained apartment.
Additionally, on this level, two separate self-contained apartments offer further versatility and potential
Downstairs are 5 self-catering rooms (all en-suite) with a communal kitchen, living room patio and a large lounge.
There are 2 automated double garages as well as covered and uncovered parking for 8 vehicles.
NOTE: This property is sold excluding VAT but can be bought VAT free if bought by a registered entity.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 3 436 | 3 032 | 404 | 338 038 |
2 | 3 436 | 3 028 | 408 | 337 630 |
3 | 3 436 | 3 025 | 411 | 337 219 |
4 | 3 436 | 3 021 | 415 | 336 804 |
5 | 3 436 | 3 017 | 419 | 336 385 |
6 | 3 436 | 3 013 | 423 | 335 963 |
7 | 3 436 | 3 010 | 426 | 335 536 |
8 | 3 436 | 3 006 | 430 | 335 106 |
9 | 3 436 | 3 002 | 434 | 334 672 |
10 | 3 436 | 2 998 | 438 | 334 234 |
11 | 3 436 | 2 994 | 442 | 333 793 |
12 | 3 436 | 2 990 | 446 | 333 347 |
13 | 3 436 | 2 986 | 450 | 332 897 |
14 | 3 436 | 2 982 | 454 | 332 443 |
15 | 3 436 | 2 978 | 458 | 331 985 |
16 | 3 436 | 2 974 | 462 | 331 524 |
17 | 3 436 | 2 970 | 466 | 331 057 |
18 | 3 436 | 2 966 | 470 | 330 587 |
19 | 3 436 | 2 962 | 474 | 330 113 |
20 | 3 436 | 2 957 | 479 | 329 634 |
21 | 3 436 | 2 953 | 483 | 329 151 |
22 | 3 436 | 2 949 | 487 | 328 664 |
23 | 3 436 | 2 944 | 492 | 328 172 |
24 | 3 436 | 2 940 | 496 | 327 676 |
25 | 3 436 | 2 935 | 501 | 327 175 |
26 | 3 436 | 2 931 | 505 | 326 670 |
27 | 3 436 | 2 926 | 510 | 326 161 |
28 | 3 436 | 2 922 | 514 | 325 647 |
29 | 3 436 | 2 917 | 519 | 325 128 |
30 | 3 436 | 2 913 | 523 | 324 605 |
31 | 3 436 | 2 908 | 528 | 324 077 |
32 | 3 436 | 2 903 | 533 | 323 544 |
33 | 3 436 | 2 898 | 538 | 323 006 |
34 | 3 436 | 2 894 | 542 | 322 464 |
35 | 3 436 | 2 889 | 547 | 321 917 |
36 | 3 436 | 2 884 | 552 | 321 365 |
37 | 3 436 | 2 879 | 557 | 320 808 |
38 | 3 436 | 2 874 | 562 | 320 246 |
39 | 3 436 | 2 869 | 567 | 319 678 |
40 | 3 436 | 2 864 | 572 | 319 106 |
41 | 3 436 | 2 859 | 577 | 318 529 |
42 | 3 436 | 2 853 | 582 | 317 947 |
43 | 3 436 | 2 848 | 588 | 317 359 |
44 | 3 436 | 2 843 | 593 | 316 766 |
45 | 3 436 | 2 838 | 598 | 316 168 |
46 | 3 436 | 2 832 | 604 | 315 564 |
47 | 3 436 | 2 827 | 609 | 314 955 |
48 | 3 436 | 2 821 | 614 | 314 340 |
49 | 3 436 | 2 816 | 620 | 313 720 |
50 | 3 436 | 2 810 | 626 | 313 095 |
51 | 3 436 | 2 805 | 631 | 312 464 |
52 | 3 436 | 2 799 | 637 | 311 827 |
53 | 3 436 | 2 793 | 643 | 311 184 |
54 | 3 436 | 2 788 | 648 | 310 536 |
55 | 3 436 | 2 782 | 654 | 309 882 |
56 | 3 436 | 2 776 | 660 | 309 222 |
57 | 3 436 | 2 770 | 666 | 308 556 |
58 | 3 436 | 2 764 | 672 | 307 885 |
59 | 3 436 | 2 758 | 678 | 307 207 |
60 | 3 436 | 2 752 | 684 | 306 523 |
61 | 3 436 | 2 746 | 690 | 305 833 |
62 | 3 436 | 2 740 | 696 | 305 137 |
63 | 3 436 | 2 734 | 702 | 304 434 |
64 | 3 436 | 2 727 | 709 | 303 725 |
65 | 3 436 | 2 721 | 715 | 303 010 |
66 | 3 436 | 2 714 | 721 | 302 289 |
67 | 3 436 | 2 708 | 728 | 301 561 |
68 | 3 436 | 2 701 | 734 | 300 826 |
69 | 3 436 | 2 695 | 741 | 300 085 |
70 | 3 436 | 2 688 | 748 | 299 338 |
71 | 3 436 | 2 682 | 754 | 298 583 |
72 | 3 436 | 2 675 | 761 | 297 822 |
73 | 3 436 | 2 668 | 768 | 297 054 |
74 | 3 436 | 2 661 | 775 | 296 279 |
75 | 3 436 | 2 654 | 782 | 295 497 |
76 | 3 436 | 2 647 | 789 | 294 709 |
77 | 3 436 | 2 640 | 796 | 293 913 |
78 | 3 436 | 2 633 | 803 | 293 110 |
79 | 3 436 | 2 626 | 810 | 292 300 |
80 | 3 436 | 2 619 | 817 | 291 482 |
81 | 3 436 | 2 611 | 825 | 290 657 |
82 | 3 436 | 2 604 | 832 | 289 825 |
83 | 3 436 | 2 596 | 840 | 288 986 |
84 | 3 436 | 2 589 | 847 | 288 138 |
85 | 3 436 | 2 581 | 855 | 287 284 |
86 | 3 436 | 2 574 | 862 | 286 421 |
87 | 3 436 | 2 566 | 870 | 285 551 |
88 | 3 436 | 2 558 | 878 | 284 673 |
89 | 3 436 | 2 550 | 886 | 283 788 |
90 | 3 436 | 2 542 | 894 | 282 894 |
91 | 3 436 | 2 534 | 902 | 281 992 |
92 | 3 436 | 2 526 | 910 | 281 082 |
93 | 3 436 | 2 518 | 918 | 280 165 |
94 | 3 436 | 2 510 | 926 | 279 238 |
95 | 3 436 | 2 502 | 934 | 278 304 |
96 | 3 436 | 2 493 | 943 | 277 361 |
97 | 3 436 | 2 485 | 951 | 276 410 |
98 | 3 436 | 2 476 | 960 | 275 450 |
99 | 3 436 | 2 468 | 968 | 274 482 |
100 | 3 436 | 2 459 | 977 | 273 505 |
101 | 3 436 | 2 450 | 986 | 272 519 |
102 | 3 436 | 2 441 | 995 | 271 524 |
103 | 3 436 | 2 432 | 1 004 | 270 521 |
104 | 3 436 | 2 423 | 1 013 | 269 508 |
105 | 3 436 | 2 414 | 1 022 | 268 486 |
106 | 3 436 | 2 405 | 1 031 | 267 456 |
107 | 3 436 | 2 396 | 1 040 | 266 416 |
108 | 3 436 | 2 387 | 1 049 | 265 366 |
109 | 3 436 | 2 377 | 1 059 | 264 308 |
110 | 3 436 | 2 368 | 1 068 | 263 239 |
111 | 3 436 | 2 358 | 1 078 | 262 162 |
112 | 3 436 | 2 349 | 1 087 | 261 074 |
113 | 3 436 | 2 339 | 1 097 | 259 977 |
114 | 3 436 | 2 329 | 1 107 | 258 870 |
115 | 3 436 | 2 319 | 1 117 | 257 753 |
116 | 3 436 | 2 309 | 1 127 | 256 626 |
117 | 3 436 | 2 299 | 1 137 | 255 489 |
118 | 3 436 | 2 289 | 1 147 | 254 342 |
119 | 3 436 | 2 278 | 1 157 | 253 184 |
120 | 3 436 | 2 268 | 1 168 | 252 017 |
121 | 3 436 | 2 258 | 1 178 | 250 838 |
122 | 3 436 | 2 247 | 1 189 | 249 649 |
123 | 3 436 | 2 236 | 1 200 | 248 450 |
124 | 3 436 | 2 226 | 1 210 | 247 240 |
125 | 3 436 | 2 215 | 1 221 | 246 019 |
126 | 3 436 | 2 204 | 1 232 | 244 786 |
127 | 3 436 | 2 193 | 1 243 | 243 543 |
128 | 3 436 | 2 182 | 1 254 | 242 289 |
129 | 3 436 | 2 171 | 1 265 | 241 024 |
130 | 3 436 | 2 159 | 1 277 | 239 747 |
131 | 3 436 | 2 148 | 1 288 | 238 459 |
132 | 3 436 | 2 136 | 1 300 | 237 159 |
133 | 3 436 | 2 125 | 1 311 | 235 848 |
134 | 3 436 | 2 113 | 1 323 | 234 524 |
135 | 3 436 | 2 101 | 1 335 | 233 189 |
136 | 3 436 | 2 089 | 1 347 | 231 842 |
137 | 3 436 | 2 077 | 1 359 | 230 483 |
138 | 3 436 | 2 065 | 1 371 | 229 112 |
139 | 3 436 | 2 052 | 1 383 | 227 729 |
140 | 3 436 | 2 040 | 1 396 | 226 333 |
141 | 3 436 | 2 028 | 1 408 | 224 924 |
142 | 3 436 | 2 015 | 1 421 | 223 503 |
143 | 3 436 | 2 002 | 1 434 | 222 070 |
144 | 3 436 | 1 989 | 1 447 | 220 623 |
145 | 3 436 | 1 976 | 1 460 | 219 163 |
146 | 3 436 | 1 963 | 1 473 | 217 691 |
147 | 3 436 | 1 950 | 1 486 | 216 205 |
148 | 3 436 | 1 937 | 1 499 | 214 706 |
149 | 3 436 | 1 923 | 1 513 | 213 193 |
150 | 3 436 | 1 910 | 1 526 | 211 667 |
151 | 3 436 | 1 896 | 1 540 | 210 127 |
152 | 3 436 | 1 882 | 1 554 | 208 574 |
153 | 3 436 | 1 868 | 1 567 | 207 006 |
154 | 3 436 | 1 854 | 1 582 | 205 425 |
155 | 3 436 | 1 840 | 1 596 | 203 829 |
156 | 3 436 | 1 826 | 1 610 | 202 219 |
157 | 3 436 | 1 812 | 1 624 | 200 595 |
158 | 3 436 | 1 797 | 1 639 | 198 956 |
159 | 3 436 | 1 782 | 1 654 | 197 302 |
160 | 3 436 | 1 767 | 1 668 | 195 634 |
161 | 3 436 | 1 753 | 1 683 | 193 950 |
162 | 3 436 | 1 737 | 1 698 | 192 252 |
163 | 3 436 | 1 722 | 1 714 | 190 538 |
164 | 3 436 | 1 707 | 1 729 | 188 809 |
165 | 3 436 | 1 691 | 1 745 | 187 064 |
166 | 3 436 | 1 676 | 1 760 | 185 304 |
167 | 3 436 | 1 660 | 1 776 | 183 528 |
168 | 3 436 | 1 644 | 1 792 | 181 737 |
169 | 3 436 | 1 628 | 1 808 | 179 929 |
170 | 3 436 | 1 612 | 1 824 | 178 105 |
171 | 3 436 | 1 596 | 1 840 | 176 264 |
172 | 3 436 | 1 579 | 1 857 | 174 407 |
173 | 3 436 | 1 562 | 1 874 | 172 534 |
174 | 3 436 | 1 546 | 1 890 | 170 643 |
175 | 3 436 | 1 529 | 1 907 | 168 736 |
176 | 3 436 | 1 512 | 1 924 | 166 812 |
177 | 3 436 | 1 494 | 1 942 | 164 870 |
178 | 3 436 | 1 477 | 1 959 | 162 911 |
179 | 3 436 | 1 459 | 1 977 | 160 934 |
180 | 3 436 | 1 442 | 1 994 | 158 940 |
181 | 3 436 | 1 424 | 2 012 | 156 928 |
182 | 3 436 | 1 406 | 2 030 | 154 898 |
183 | 3 436 | 1 388 | 2 048 | 152 850 |
184 | 3 436 | 1 369 | 2 067 | 150 783 |
185 | 3 436 | 1 351 | 2 085 | 148 698 |
186 | 3 436 | 1 332 | 2 104 | 146 594 |
187 | 3 436 | 1 313 | 2 123 | 144 471 |
188 | 3 436 | 1 294 | 2 142 | 142 329 |
189 | 3 436 | 1 275 | 2 161 | 140 168 |
190 | 3 436 | 1 256 | 2 180 | 137 988 |
191 | 3 436 | 1 236 | 2 200 | 135 788 |
192 | 3 436 | 1 216 | 2 220 | 133 569 |
193 | 3 436 | 1 197 | 2 239 | 131 329 |
194 | 3 436 | 1 176 | 2 259 | 129 070 |
195 | 3 436 | 1 156 | 2 280 | 126 790 |
196 | 3 436 | 1 136 | 2 300 | 124 490 |
197 | 3 436 | 1 115 | 2 321 | 122 169 |
198 | 3 436 | 1 094 | 2 342 | 119 828 |
199 | 3 436 | 1 073 | 2 363 | 117 465 |
200 | 3 436 | 1 052 | 2 384 | 115 082 |
201 | 3 436 | 1 031 | 2 405 | 112 677 |
202 | 3 436 | 1 009 | 2 427 | 110 250 |
203 | 3 436 | 988 | 2 448 | 107 802 |
204 | 3 436 | 966 | 2 470 | 105 331 |
205 | 3 436 | 944 | 2 492 | 102 839 |
206 | 3 436 | 921 | 2 515 | 100 324 |
207 | 3 436 | 899 | 2 537 | 97 787 |
208 | 3 436 | 876 | 2 560 | 95 227 |
209 | 3 436 | 853 | 2 583 | 92 644 |
210 | 3 436 | 830 | 2 606 | 90 038 |
211 | 3 436 | 807 | 2 629 | 87 409 |
212 | 3 436 | 783 | 2 653 | 84 756 |
213 | 3 436 | 759 | 2 677 | 82 079 |
214 | 3 436 | 735 | 2 701 | 79 379 |
215 | 3 436 | 711 | 2 725 | 76 654 |
216 | 3 436 | 687 | 2 749 | 73 905 |
217 | 3 436 | 662 | 2 774 | 71 131 |
218 | 3 436 | 637 | 2 799 | 68 332 |
219 | 3 436 | 612 | 2 824 | 65 508 |
220 | 3 436 | 587 | 2 849 | 62 659 |
221 | 3 436 | 561 | 2 875 | 59 784 |
222 | 3 436 | 536 | 2 900 | 56 884 |
223 | 3 436 | 510 | 2 926 | 53 958 |
224 | 3 436 | 483 | 2 953 | 51 005 |
225 | 3 436 | 457 | 2 979 | 48 026 |
226 | 3 436 | 430 | 3 006 | 45 020 |
227 | 3 436 | 403 | 3 033 | 41 988 |
228 | 3 436 | 376 | 3 060 | 38 928 |
229 | 3 436 | 349 | 3 087 | 35 841 |
230 | 3 436 | 321 | 3 115 | 32 726 |
231 | 3 436 | 293 | 3 143 | 29 583 |
232 | 3 436 | 265 | 3 171 | 26 412 |
233 | 3 436 | 237 | 3 199 | 23 213 |
234 | 3 436 | 208 | 3 228 | 19 985 |
235 | 3 436 | 179 | 3 257 | 16 728 |
236 | 3 436 | 150 | 3 286 | 13 441 |
237 | 3 436 | 120 | 3 316 | 10 126 |
238 | 3 436 | 91 | 3 345 | 6 781 |
239 | 3 436 | 61 | 3 375 | 3 405 |
240 | 3 436 | 31 | 3 405 | 0 |