
Investor info...
88
UNITS
10.5%
GROSS RETURN
8%
NET RETURN
Yes
RENTAL GUARANTEES

2 BED 1 BATH
R979 000.00
Guaranteed monthly rental = R9000.00
Estimated Monthly Rates = R385.00
Estimated Monthly Refuse = R239.20
Estimated Monthly Levy= R1585.88
ESTIMATED NET MONTHLY INCOME = R6789.92
100% Bond repayment
R7 590.17
90% Bond repayment
R6 831.16
% GROSS RETURN
11.032
% NET RETURN
8.323
2 BED 1 BATH
R1 020 000.00
Guaranteed monthly rental = R9000.00
Estimated Monthly Rates = R410.10
Estimated Monthly Refuse = R253.00
Estimated Monthly Levy= R1585.88
ESTIMATED NET MONTHLY INCOME = R6751.02
100% Bond repayment
R7 908.05
90% Bond repayment
R7 117.24
% GROSS RETURN
10.588
% NET RETURN
7.942
2 BED 1 BATH
R999 000.00
Guaranteed monthly rental = R9000.00
Estimated Monthly Rates = R397.24
Estimated Monthly Refuse = R239.20
Estimated Monthly Levy= R1585.88
ESTIMATED NET MONTHLY INCOME = R6777.68
100% Bond repayment
R7 745.24
90% Bond repayment
R6 970.71
% GROSS RETURN
10.811
% NET RETURN
8.141
2 BED 1 BATH
R1 050 000.00
Guaranteed monthly rental = R9000.00
Estimated Monthly Rates = R428.46
Estimated Monthly Refuse = R253.00
Estimated Monthly Levy= R1585.88
ESTIMATED NET MONTHLY INCOME = R6732.66
100% Bond repayment
R8 140.64
90% Bond repayment
R7 326.57
% GROSS RETURN
10.286
% NET RETURN
7.694
2 BED 1 BATH
R1 010 000.00
Guaranteed monthly rental = R9000.00
Estimated Monthly Rates = R403.98
Estimated Monthly Refuse = R253.00
Estimated Monthly Levy= R1585.88
ESTIMATED NET MONTHLY INCOME = R6757.15
100% Bond repayment
R7 830.52
90% Bond repayment
R7 047.47
% GROSS RETURN
10.693
% NET RETURN
8.028
2 BED 1 BATH
R1 060 000.00
Guaranteed monthly rental = R9000.00
Estimated Monthly Rates = R434.58
Estimated Monthly Refuse = R253.00
Estimated Monthly Levy= R1585.88
ESTIMATED NET MONTHLY INCOME = R6726.54
100% Bond repayment
R8 218.17
90% Bond repayment
R7 396.35
% GROSS RETURN
10.189
% NET RETURN
7.615
