RENPROP PROPERTY INVESTMENT
THE HUB BRYANSTON
120
UNITS
10%
GROSS RETURN
7.75%
NET RETURN
YES
RENTAL GUARANTEES
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%