FERN VALLEY FERNDALE
66
UNITS
11.3%
GROSS RETURN
8.9%
NET RETURN
YES
RENTAL GUARANTEES
3 BED 1 BATH
47.72m2
R799 000.00
GUARANTEED RENTAL -
R7 500.00
Rates
R274.83
Refuse
R353.05
Levy
R983.23
ESTIMATED NET INCOME
R5 888.89
100% Bond Repayment
R6 192.25
90% Bond Repayment
R5 573.03
GROSS RETURN
11.26%
NET RETURN
8.84%
2 BED 1 BATH
47.72m2
R875 000.00
GUARANTEED RENTAL -
R7 500.00
Rates
R321.34
Refuse
R353.05
Levy
R983.23
ESTIMATED NET INCOME
R5 842.38
100% Bond Repayment
R6 781.25
90% Bond Repayment
R6 103.13
GROSS RETURN
10.29%
NET RETURN
8.01%
2 BED 1 BATH
47.72m2
R824 000.00
GUARANTEED RENTAL -
R7 500.00
Rates
R290.13
Refuse
R353.05
Levy
R983.23
ESTIMATED NET INCOME
R5 873.59
100% Bond Repayment
R6 386.00
90% Bond Repayment
R5 747.40
GROSS RETURN
10.92%
NET RETURN
8.55%
2 BED 1 BATH
47.72m2
R885 000.00
GUARANTEED RENTAL -
R7 500.00
Rates
R327.46
Refuse
R353.05
Levy
R998.68
ESTIMATED NET INCOME
R5 820.81
100% Bond Repayment
R6 858.75
90% Bond Repayment
R6 172.88
GROSS RETURN
10.17%
NET RETURN
7.89%
2 BED 1 BATH
48.47m2
R835 000.00
GUARANTEED RENTAL -
R7 500.00
Rates
R296.86
Refuse
R353.05
Levy
R983.23
ESTIMATED NET INCOME
R5 866.86
100% Bond Repayment
R6 471.25
90% Bond Repayment
R5 824.13
GROSS RETURN
10.78%
NET RETURN
8.43%