2 BED 1 BATH

R979 000.00

Guaranteed monthly rental = R9250.00

Estimated Monthly Rates = R430.87

Estimated Monthly Refuse = R296.70

Estimated Monthly Levy= R1585.88

ESTIMATED NET MONTHLY INCOME = R6936.56

100% Bond repayment

R7 587.25

90% Bond repayment

R6 828.53

% GROSS RETURN

11.3

% NET RETURN

8.5

2 BED 1 BATH

R1 099 000.00

Guaranteed monthly rental = R9000.00

Estimated Monthly Rates = R410.10

Estimated Monthly Refuse = R296.70

Estimated Monthly Levy= R1585.88

ESTIMATED NET MONTHLY INCOME = R6604.36

100% Bond repayment

R8517.25

90% Bond repayment

R7 665.53

% GROSS RETURN

9.8

% NET RETURN

7.2

2 BED 1 BATH

R999 000.00

Guaranteed monthly rental = R9400.00

Estimated Monthly Rates = R444.57

Estimated Monthly Refuse = R296.70

Estimated Monthly Levy= R1585.88

ESTIMATED NET MONTHLY INCOME = R7072.86

100% Bond repayment

R7 745.24

90% Bond repayment

R6 968.03

% GROSS RETURN

11.3

% NET RETURN

8.5

2 BED 1 BATH

R1 140 000.00

Guaranteed monthly rental = R9000.00

Estimated Monthly Rates = R541.15

Estimated Monthly Refuse = R296.70

Estimated Monthly Levy= R1585.88

ESTIMATED NET MONTHLY INCOME = R6576.27

100% Bond repayment

R8 835.00

90% Bond repayment

R7 951.50

% GROSS RETURN

9.5

% NET RETURN

6.9

2 BED 1 BATH

R1 039 000.00

Guaranteed monthly rental = R9750.00

Estimated Monthly Rates = R471.97

Estimated Monthly Refuse = R296.70

Estimated Monthly Levy= R1585.88

ESTIMATED NET MONTHLY INCOME = R7395.46

100% Bond repayment

R8 052.25

90% Bond repayment

R7 247.03

% GROSS RETURN

11.3

% NET RETURN

8.5

2 BED 1 BATH

R1 180 000.00

Guaranteed monthly rental = R9000.00

Estimated Monthly Rates = R568.55

Estimated Monthly Refuse = R296.70

Estimated Monthly Levy= R1585.88

ESTIMATED NET MONTHLY INCOME = R6548.87

100% Bond repayment

R9 145.00

90% Bond repayment

R8 230.50

% GROSS RETURN

9.2

% NET RETURN

6.7