4 Schlafzimmer Haus zum Kauf in Ermelo
Angeboten von firstone2sell.co.za- € 117 828 Kaufpreis
- 4 Schlafz.
- 2 Badez.
- 1 136 m² Gesamtfl.
- € 104 Pro m²
- Merken
- Karte
- Details
- Ausblenden
This is a good investment property
House - 3 Bedrooms, full bathroom, separate toilet. Kitchen, Living and dining room. Double carport
5 Flats - 1 Bedroom each, full bathroom each, open-plan kitchen with living area each and a single carport each.
Income per month after tax and rates deduction = R22 540.00
Located near Ligbron and JJ van der Merwe. Fully occupied for the last 6 years.
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 980 | 865 | 115 | 96 454 |
2 | 980 | 864 | 116 | 96 337 |
3 | 980 | 863 | 117 | 96 220 |
4 | 980 | 862 | 118 | 96 102 |
5 | 980 | 861 | 119 | 95 982 |
6 | 980 | 860 | 121 | 95 862 |
7 | 980 | 859 | 122 | 95 740 |
8 | 980 | 858 | 123 | 95 617 |
9 | 980 | 857 | 124 | 95 493 |
10 | 980 | 855 | 125 | 95 368 |
11 | 980 | 854 | 126 | 95 242 |
12 | 980 | 853 | 127 | 95 115 |
13 | 980 | 852 | 128 | 94 987 |
14 | 980 | 851 | 129 | 94 857 |
15 | 980 | 850 | 131 | 94 727 |
16 | 980 | 849 | 132 | 94 595 |
17 | 980 | 847 | 133 | 94 462 |
18 | 980 | 846 | 134 | 94 328 |
19 | 980 | 845 | 135 | 94 192 |
20 | 980 | 844 | 137 | 94 056 |
21 | 980 | 843 | 138 | 93 918 |
22 | 980 | 841 | 139 | 93 779 |
23 | 980 | 840 | 140 | 93 639 |
24 | 980 | 839 | 142 | 93 497 |
25 | 980 | 838 | 143 | 93 354 |
26 | 980 | 836 | 144 | 93 210 |
27 | 980 | 835 | 145 | 93 065 |
28 | 980 | 834 | 147 | 92 918 |
29 | 980 | 832 | 148 | 92 770 |
30 | 980 | 831 | 149 | 92 621 |
31 | 980 | 830 | 151 | 92 470 |
32 | 980 | 828 | 152 | 92 318 |
33 | 980 | 827 | 153 | 92 165 |
34 | 980 | 826 | 155 | 92 010 |
35 | 980 | 824 | 156 | 91 854 |
36 | 980 | 823 | 158 | 91 696 |
37 | 980 | 821 | 159 | 91 537 |
38 | 980 | 820 | 160 | 91 377 |
39 | 980 | 819 | 162 | 91 215 |
40 | 980 | 817 | 163 | 91 052 |
41 | 980 | 816 | 165 | 90 887 |
42 | 980 | 814 | 166 | 90 721 |
43 | 980 | 813 | 168 | 90 553 |
44 | 980 | 811 | 169 | 90 384 |
45 | 980 | 810 | 171 | 90 213 |
46 | 980 | 808 | 172 | 90 041 |
47 | 980 | 807 | 174 | 89 867 |
48 | 980 | 805 | 175 | 89 692 |
49 | 980 | 803 | 177 | 89 515 |
50 | 980 | 802 | 178 | 89 337 |
51 | 980 | 800 | 180 | 89 157 |
52 | 980 | 799 | 182 | 88 975 |
53 | 980 | 797 | 183 | 88 791 |
54 | 980 | 795 | 185 | 88 607 |
55 | 980 | 794 | 187 | 88 420 |
56 | 980 | 792 | 188 | 88 232 |
57 | 980 | 790 | 190 | 88 042 |
58 | 980 | 789 | 192 | 87 850 |
59 | 980 | 787 | 193 | 87 657 |
60 | 980 | 785 | 195 | 87 461 |
61 | 980 | 784 | 197 | 87 264 |
62 | 980 | 782 | 199 | 87 066 |
63 | 980 | 780 | 200 | 86 865 |
64 | 980 | 778 | 202 | 86 663 |
65 | 980 | 776 | 204 | 86 459 |
66 | 980 | 775 | 206 | 86 253 |
67 | 980 | 773 | 208 | 86 046 |
68 | 980 | 771 | 210 | 85 836 |
69 | 980 | 769 | 211 | 85 625 |
70 | 980 | 767 | 213 | 85 411 |
71 | 980 | 765 | 215 | 85 196 |
72 | 980 | 763 | 217 | 84 979 |
73 | 980 | 761 | 219 | 84 760 |
74 | 980 | 759 | 221 | 84 539 |
75 | 980 | 757 | 223 | 84 315 |
76 | 980 | 755 | 225 | 84 090 |
77 | 980 | 753 | 227 | 83 863 |
78 | 980 | 751 | 229 | 83 634 |
79 | 980 | 749 | 231 | 83 403 |
80 | 980 | 747 | 233 | 83 170 |
81 | 980 | 745 | 235 | 82 934 |
82 | 980 | 743 | 237 | 82 697 |
83 | 980 | 741 | 240 | 82 457 |
84 | 980 | 739 | 242 | 82 216 |
85 | 980 | 737 | 244 | 81 972 |
86 | 980 | 734 | 246 | 81 726 |
87 | 980 | 732 | 248 | 81 477 |
88 | 980 | 730 | 250 | 81 227 |
89 | 980 | 728 | 253 | 80 974 |
90 | 980 | 725 | 255 | 80 719 |
91 | 980 | 723 | 257 | 80 462 |
92 | 980 | 721 | 260 | 80 202 |
93 | 980 | 718 | 262 | 79 940 |
94 | 980 | 716 | 264 | 79 676 |
95 | 980 | 714 | 267 | 79 410 |
96 | 980 | 711 | 269 | 79 141 |
97 | 980 | 709 | 271 | 78 869 |
98 | 980 | 707 | 274 | 78 595 |
99 | 980 | 704 | 276 | 78 319 |
100 | 980 | 702 | 279 | 78 040 |
101 | 980 | 699 | 281 | 77 759 |
102 | 980 | 697 | 284 | 77 475 |
103 | 980 | 694 | 286 | 77 189 |
104 | 980 | 691 | 289 | 76 900 |
105 | 980 | 689 | 292 | 76 608 |
106 | 980 | 686 | 294 | 76 314 |
107 | 980 | 684 | 297 | 76 017 |
108 | 980 | 681 | 299 | 75 718 |
109 | 980 | 678 | 302 | 75 416 |
110 | 980 | 676 | 305 | 75 111 |
111 | 980 | 673 | 308 | 74 804 |
112 | 980 | 670 | 310 | 74 493 |
113 | 980 | 667 | 313 | 74 180 |
114 | 980 | 665 | 316 | 73 864 |
115 | 980 | 662 | 319 | 73 546 |
116 | 980 | 659 | 322 | 73 224 |
117 | 980 | 656 | 324 | 72 900 |
118 | 980 | 653 | 327 | 72 572 |
119 | 980 | 650 | 330 | 72 242 |
120 | 980 | 647 | 333 | 71 909 |
121 | 980 | 644 | 336 | 71 573 |
122 | 980 | 641 | 339 | 71 233 |
123 | 980 | 638 | 342 | 70 891 |
124 | 980 | 635 | 345 | 70 546 |
125 | 980 | 632 | 348 | 70 197 |
126 | 980 | 629 | 352 | 69 846 |
127 | 980 | 626 | 355 | 69 491 |
128 | 980 | 623 | 358 | 69 133 |
129 | 980 | 619 | 361 | 68 772 |
130 | 980 | 616 | 364 | 68 408 |
131 | 980 | 613 | 368 | 68 040 |
132 | 980 | 610 | 371 | 67 670 |
133 | 980 | 606 | 374 | 67 295 |
134 | 980 | 603 | 378 | 66 918 |
135 | 980 | 599 | 381 | 66 537 |
136 | 980 | 596 | 384 | 66 153 |
137 | 980 | 593 | 388 | 65 765 |
138 | 980 | 589 | 391 | 65 373 |
139 | 980 | 586 | 395 | 64 979 |
140 | 980 | 582 | 398 | 64 580 |
141 | 980 | 579 | 402 | 64 179 |
142 | 980 | 575 | 405 | 63 773 |
143 | 980 | 571 | 409 | 63 364 |
144 | 980 | 568 | 413 | 62 951 |
145 | 980 | 564 | 416 | 62 535 |
146 | 980 | 560 | 420 | 62 115 |
147 | 980 | 556 | 424 | 61 691 |
148 | 980 | 553 | 428 | 61 263 |
149 | 980 | 549 | 432 | 60 831 |
150 | 980 | 545 | 435 | 60 396 |
151 | 980 | 541 | 439 | 59 957 |
152 | 980 | 537 | 443 | 59 513 |
153 | 980 | 533 | 447 | 59 066 |
154 | 980 | 529 | 451 | 58 615 |
155 | 980 | 525 | 455 | 58 159 |
156 | 980 | 521 | 459 | 57 700 |
157 | 980 | 517 | 464 | 57 237 |
158 | 980 | 513 | 468 | 56 769 |
159 | 980 | 509 | 472 | 56 297 |
160 | 980 | 504 | 476 | 55 821 |
161 | 980 | 500 | 480 | 55 341 |
162 | 980 | 496 | 485 | 54 856 |
163 | 980 | 491 | 489 | 54 367 |
164 | 980 | 487 | 493 | 53 874 |
165 | 980 | 483 | 498 | 53 376 |
166 | 980 | 478 | 502 | 52 874 |
167 | 980 | 474 | 507 | 52 367 |
168 | 980 | 469 | 511 | 51 856 |
169 | 980 | 465 | 516 | 51 340 |
170 | 980 | 460 | 520 | 50 819 |
171 | 980 | 455 | 525 | 50 294 |
172 | 980 | 451 | 530 | 49 764 |
173 | 980 | 446 | 535 | 49 230 |
174 | 980 | 441 | 539 | 48 690 |
175 | 980 | 436 | 544 | 48 146 |
176 | 980 | 431 | 549 | 47 597 |
177 | 980 | 426 | 554 | 47 043 |
178 | 980 | 421 | 559 | 46 484 |
179 | 980 | 416 | 564 | 45 920 |
180 | 980 | 411 | 569 | 45 351 |
181 | 980 | 406 | 574 | 44 777 |
182 | 980 | 401 | 579 | 44 198 |
183 | 980 | 396 | 584 | 43 613 |
184 | 980 | 391 | 590 | 43 023 |
185 | 980 | 385 | 595 | 42 429 |
186 | 980 | 380 | 600 | 41 828 |
187 | 980 | 375 | 606 | 41 223 |
188 | 980 | 369 | 611 | 40 611 |
189 | 980 | 364 | 617 | 39 995 |
190 | 980 | 358 | 622 | 39 373 |
191 | 980 | 353 | 628 | 38 745 |
192 | 980 | 347 | 633 | 38 112 |
193 | 980 | 341 | 639 | 37 473 |
194 | 980 | 336 | 645 | 36 828 |
195 | 980 | 330 | 650 | 36 178 |
196 | 980 | 324 | 656 | 35 521 |
197 | 980 | 318 | 662 | 34 859 |
198 | 980 | 312 | 668 | 34 191 |
199 | 980 | 306 | 674 | 33 517 |
200 | 980 | 300 | 680 | 32 837 |
201 | 980 | 294 | 686 | 32 150 |
202 | 980 | 288 | 692 | 31 458 |
203 | 980 | 282 | 699 | 30 759 |
204 | 980 | 276 | 705 | 30 055 |
205 | 980 | 269 | 711 | 29 343 |
206 | 980 | 263 | 718 | 28 626 |
207 | 980 | 256 | 724 | 27 902 |
208 | 980 | 250 | 730 | 27 172 |
209 | 980 | 243 | 737 | 26 435 |
210 | 980 | 237 | 744 | 25 691 |
211 | 980 | 230 | 750 | 24 941 |
212 | 980 | 223 | 757 | 24 184 |
213 | 980 | 217 | 764 | 23 420 |
214 | 980 | 210 | 771 | 22 649 |
215 | 980 | 203 | 777 | 21 872 |
216 | 980 | 196 | 784 | 21 087 |
217 | 980 | 189 | 791 | 20 296 |
218 | 980 | 182 | 799 | 19 497 |
219 | 980 | 175 | 806 | 18 692 |
220 | 980 | 167 | 813 | 17 879 |
221 | 980 | 160 | 820 | 17 059 |
222 | 980 | 153 | 828 | 16 231 |
223 | 980 | 145 | 835 | 15 396 |
224 | 980 | 138 | 842 | 14 553 |
225 | 980 | 130 | 850 | 13 703 |
226 | 980 | 123 | 858 | 12 846 |
227 | 980 | 115 | 865 | 11 980 |
228 | 980 | 107 | 873 | 11 107 |
229 | 980 | 100 | 881 | 10 227 |
230 | 980 | 92 | 889 | 9 338 |
231 | 980 | 84 | 897 | 8 441 |
232 | 980 | 76 | 905 | 7 536 |
233 | 980 | 68 | 913 | 6 623 |
234 | 980 | 59 | 921 | 5 702 |
235 | 980 | 51 | 929 | 4 773 |
236 | 980 | 43 | 938 | 3 835 |
237 | 980 | 34 | 946 | 2 889 |
238 | 980 | 26 | 955 | 1 935 |
239 | 980 | 17 | 963 | 972 |
240 | 980 | 9 | 972 | 0 |