DJI_0178.jpg

THE HUB BRYANSTON

120

UNITS

10%

GROSS RETURN

7.75%

NET RETURN

YES

RENTAL GUARANTEES

DJI_0178.jpg

2 BED 2 BATH

81.05m2

R1 680 000.00

GUARANTEED RENTAL -

R12 750.00

Rates

R814.07

Refuse

R353.05

Levy

R2 133.64

ESTIMATED NET INCOME

R9 449.24

100% Bond Repayment

R13 020.00

90% Bond Repayment

R11 718.00

GROSS RETURN

9.11%

NET RETURN

6.75%

2 BED 2 BATH

82.76m2

R1 760 000.00

GUARANTEED RENTAL -

R12 500.00

Rates

R863.04

Refuse

R353.05

Levy

R2 186.32

ESTIMATED NET INCOME

R9 097.59

100% Bond Repayment

R13 640.00

90% Bond Repayment

R12 276.00

GROSS RETURN

8.52%

NET RETURN

6.20%

2 BED 2 BATH

88.24m2

R1 720 000.00

GUARANTEED RENTAL -

R12 000.00

Rates

R838.55

Refuse

R353.05

Levy

R2 344.37

ESTIMATED NET INCOME

R8 464.03

100% Bond Repayment

R13 330.00

90% Bond Repayment

R11 997.00

GROSS RETURN

8.37%

NET RETURN

5.91%

2 BED 2 BATH

81.05m2

R1 730 000.00

GUARANTEED RENTAL -

R14 500.00

Rates

R844.68

Refuse

R353.05

Levy

R2 133.64

ESTIMATED NET INCOME

R11 168.64

100% Bond Repayment

R13 407.50

90% Bond Repayment

R12 066.75

GROSS RETURN

10.06%

NET RETURN

7.75%

The Hub Bryanston
The Hub Bryanston

The Hub Bryanston
The Hub Bryanston

The Hub Bryanston
The Hub Bryanston

The Hub Bryanston
The Hub Bryanston

1/8