THE ATRIUM RIVONIA
178
UNITS
9.2%
GROSS RETURN
6.8%
NET RETURN
YES
RENTAL GUARANTEES
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%