BROOKE MANOR RIVONIA
88
UNITS
11%
GROSS RETURN
8.3%
NET RETURN
YES
RENTAL GUARANTEES
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%