_SDP4312 Smaller.jpg

THE ATRIUM RIVONIA

178

UNITS

9.2%

GROSS RETURN

6.8%

NET RETURN

YES

RENTAL GUARANTEES

9.jpg

2 BED 1 BATH

69.17m2

R1 295 000.00

GUARANTEED RENTAL -

R9 900.00

Rates

R578.42

Refuse

R253.00

Levy

R1 800.00

ESTIMATED NET INCOME

R7 268.58

100% Bond Repayment

R10 036.25

90% Bond Repayment

R9 032.63

GROSS RETURN

9.17%

NET RETURN

6.74%

2 BED 1 BATH

69.7m2

R1 380 000.00

GUARANTEED RENTAL -

R10 000.00

Rates

R630.45

Refuse

R253.00

Levy

R1 800.00

ESTIMATED NET INCOME

R7 316.55

100% Bond Repayment

R10 695.00

90% Bond Repayment

R9 625.50

GROSS RETURN

8.70%

NET RETURN

6.36%

2 BED 1 BATH

75.7m2

R1 455 000.00

GUARANTEED RENTAL -

R10 900.00

Rates

R676.35

Refuse

R253.00

Levy

R2 152.00

ESTIMATED NET INCOME

R7 818.65

100% Bond Repayment

R11 276.25

90% Bond Repayment

R10 148.63

GROSS RETURN

8.99%

NET RETURN

6.45%

2 BED 2 BATH

86.46m2

R1 750 000.00

GUARANTEED RENTAL -

R11 700.00

Rates

R856.92

Refuse

R353.05

Levy

R2 397.67

ESTIMATED NET INCOME

R8 092.36

100% Bond Repayment

R13 562.50

90% Bond Repayment

R12 206.25

GROSS RETURN

8.02%

NET RETURN

5.55%

2 BED 1 BATH

68.74m2

R1 335 000.00

GUARANTEED RENTAL -

R10 000.00

Rates

R602.90

Refuse

R253.00

Levy

R1 800.00

ESTIMATED NET INCOME

R7 344.10

100% Bond Repayment

R10 346.25

90% Bond Repayment

R9 311.63

GROSS RETURN

8.99%

NET RETURN

6.60%

2 BED 1 BATH

73.87m2

R1 450 000.00

GUARANTEED RENTAL -

R10 500.00

Rates

R673.29

Refuse

R253.00

Levy

R2 048.53

ESTIMATED NET INCOME

R7 525.18

100% Bond Repayment

R11 237.50

90% Bond Repayment

R10 113.75

GROSS RETURN

8.69%

NET RETURN

6.23%

2 BED 2 BATH

76.2m2

R1 460 000.00

GUARANTEED RENTAL -

R10 500.00

Rates

R679.41

Refuse

R253.00

Levy

R2 000.00

ESTIMATED NET INCOME

R7 567.59

100% Bond Repayment

R11 315.00

90% Bond Repayment

R10 183.50

GROSS RETURN

8.63%

NET RETURN

6.22%

2 BED 1 BATH

69.75m2

R1 375 000.00

GUARANTEED RENTAL -

R9 950.00

Rates

R627.39

Refuse

R253.00

Levy

R1 800.00

ESTIMATED NET INCOME

R7 269.61

100% Bond Repayment

R10 656.25

90% Bond Repayment

R9 590.63

GROSS RETURN

8.68%

NET RETURN

6.34%

2 BED 1 BATH

69.70m2

R1 450 000.00

GUARANTEED RENTAL -

R10 000.00

Rates

R673.29

Refuse

R253.00

Levy

R1 933.17

ESTIMATED NET INCOME

R7 140.54

100% Bond Repayment

R11 237.50

90% Bond Repayment

R10 113.75

GROSS RETURN

8.28%

NET RETURN

5.91%

2 BED 2 BATH

77.06m2

R1 570 000.00

GUARANTEED RENTAL -

R11 000.00

Rates

R746.74

Refuse

R353.05

Levy

R2 136.99

ESTIMATED NET INCOME

R7 763.22

100% Bond Repayment

R12 167.50

90% Bond Repayment

R10 950.75

GROSS RETURN

8.41%

NET RETURN

5.93%

The Atrium of Rivonia
The Atrium of Rivonia

Exterior

press to zoom
The Atrium of Rivonia
The Atrium of Rivonia

Exterior

press to zoom
The Atrium of Rivonia
The Atrium of Rivonia

Bedroom 2

press to zoom
The Atrium of Rivonia
The Atrium of Rivonia

Exterior

press to zoom
1/10