_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

The Atrium of Rivonia
The Atrium of Rivonia

Exterior

The Atrium of Rivonia
The Atrium of Rivonia

Bedroom 2

The Atrium of Rivonia
The Atrium of Rivonia

Exterior

1/10