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