COTTONWOODS RIVONIA

GUARANTEED RENTAL -

R11 500.00

Rates

R710.02

Refuse

R353.05

Levy

R2 240.55

ESTIMATED NET INCOME

R8 196.38

100% Bond Repayment

R11 702.50

90% Bond Repayment

R10 532.25

GROSS RETURN

9.14%

NET RETURN

6.51%

GUARANTEED RENTAL -

R10 500.00

Rates

R734.50

Refuse

R353.05

Levy

R2 250.55

ESTIMATED NET INCOME

R7 161.90

100% Bond Repayment

R12 012.50

90% Bond Repayment

R10 811.25

GROSS RETURN

8.13%

NET RETURN

5.54%

GUARANTEED RENTAL -

R10 300.00

Rates

R728.38

Refuse

R353.05

Levy

R2 240.55

ESTIMATED NET INCOME

R6 978.02

100% Bond Repayment

R11 935.00

90% Bond Repayment

R10 741.50

GROSS RETURN

8.03%

NET RETURN

5.44%