Fern Valley - Camera 01 External - Rev1.

BROOKE MANOR RIVONIA

88

UNITS

11%

GROSS RETURN

8.3%

NET RETURN

YES

RENTAL GUARANTEES

Fern Valley Camera 02 Internal Living Ro

2 BED 1 BATH

51m2

R979 000.00

GUARANTEED RENTAL -

R9 000.00

Rates

R385.00

Refuse

R239.20

Levy

R1 585.88

ESTIMATED NET INCOME

R6 789.92

100% Bond Repayment

R7 587.25

90% Bond Repayment

R6 828.53

GROSS RETURN

11.03%

NET RETURN

8.32%

2 BED 1 BATH

51m2

R1 020 000.00

GUARANTEED RENTAL -

R9 000.00

Rates

R410.10

Refuse

R253.00

Levy

R1 585.88

ESTIMATED NET INCOME

R6 751.02

100% Bond Repayment

R7 905.00

90% Bond Repayment

R7 114.50

GROSS RETURN

10.59%

NET RETURN

7.94%

2 BED 1 BATH

51m2

R999 000.00

GUARANTEED RENTAL -

R9 000.00

Rates

R397.24

Refuse

R239.20

Levy

R1 585.88

ESTIMATED NET INCOME

R6 777.68

100% Bond Repayment

R7 742.25

90% Bond Repayment

R6 968.03

GROSS RETURN

10.81%

NET RETURN

8.14%

2 BED 1 BATH

51m2

R1 050 000.00

GUARANTEED RENTAL -

R9 000.00

Rates

R428.46

Refuse

R253.00

Levy

R1 585.88

ESTIMATED NET INCOME

R6 732.66

100% Bond Repayment

R8 137.50

90% Bond Repayment

R7 323.75

GROSS RETURN

10.29%

NET RETURN

7.69%

2 BED 1 BATH

51m2

R1 010 000.00

GUARANTEED RENTAL -

R9 000.00

Rates

R403.98

Refuse

R253.00

Levy

R1 585.88

ESTIMATED NET INCOME

R6 757.15

100% Bond Repayment

R7 827.50

90% Bond Repayment

R7 044.75

GROSS RETURN

10.69%

NET RETURN

8.03%

2 BED 1 BATH

51m2

R1 060 000.00

GUARANTEED RENTAL -

R9 000.00

Rates

R434.58

Refuse

R253.00

Levy

R1 585.88

ESTIMATED NET INCOME

R6 726.54

100% Bond Repayment

R8 215.00

90% Bond Repayment

R7 393.50

GROSS RETURN

10.19%

NET RETURN

7.61%

Fern Valley Ferndale
Fern Valley Ferndale

Exterior

Fern Valley Ferndale
Fern Valley Ferndale

Living Area

Fern Valley Ferndale
Fern Valley Ferndale

Bedroom 1

Fern Valley Ferndale
Fern Valley Ferndale

Exterior

1/3