RENPROP PROPERTY INVESTMENT
THE MEDIAN ROSEBANK
140
UNITS
10.23%
GROSS RETURN
7.95%
NET RETURN
YES
RENTAL GUARANTEES
1 BED 1 BATH
47.3m2
R2 365 000.00
GUARANTEED RENTAL -
R18 000.00
Rates
R1 233.35
Refuse
R353.05
Levy
R2 209.15
ESTIMATED NET INCOME
R14 204.45
100% Bond Repayment
R18 328.75
90% Bond Repayment
R16 495.88
GROSS RETURN
9.13%
NET RETURN
7.21%
STUDIO
48.2m2
R2 410 000.00
GUARANTEED RENTAL -
R18 000.00
Rates
R1 260.89
Refuse
R353.05
Levy
R2 251.18
ESTIMATED NET INCOME
R14 134.88
100% Bond Repayment
R18 677.50
90% Bond Repayment
R16 809.75
GROSS RETURN
8.96%
NET RETURN
7.04%
2 BED 2 BATH
71.4m2
R3 570 000.00
GUARANTEED RENTAL -
R27 000.00
Rates
R1 970.91
Refuse
R368.00
Levy
R3 334.74
ESTIMATED NET INCOME
R21 326.35
100% Bond Repayment
R27 667.50
90% Bond Repayment
R24 900.75
GROSS RETURN
9.08%
NET RETURN
7.17%
1 BED 1 BATH
47.3m2
R2 375 000.00
GUARANTEED RENTAL -
R18 000.00
Rates
R1 239.47
Refuse
R368.00
Levy
R2 209.15
ESTIMATED NET INCOME
R14 183.38
100% Bond Repayment
R18 406.25
90% Bond Repayment
R16 565.63
GROSS RETURN
9.09%
NET RETURN
7.17%
2 BED 2 BATH
75.6m2
R2 815 000.00
GUARANTEED RENTAL -
R24 000.00
Rates
R1 508.79
Refuse
R368.00
Levy
R3 484.20
ESTIMATED NET INCOME
R18 639.01
100% Bond Repayment
R21 816.25
90% Bond Repayment
R19 634.63
GROSS RETURN
10.23%
NET RETURN
7.95%
STUDIO
48.0m2
R2 400 000.00
GUARANTEED RENTAL -
R18 000.00
Rates
R1 254.77
Refuse
R353.05
Levy
R2 241.84
ESTIMATED NET INCOME
R14 150.34
100% Bond Repayment
R18 600.00
90% Bond Repayment
R16 740.00
GROSS RETURN
9.00%
NET RETURN
7.08%
2 BED 2 BATH
71.4m2
R3 570 000.00
GUARANTEED RENTAL -
R27 000.00
Rates
R1 970.91
Refuse
R368.00
Levy
R3 334.74
ESTIMATED NET INCOME
R21 326.35
100% Bond Repayment
R27 667.50
90% Bond Repayment
R24 900.75
GROSS RETURN
9.08%
NET RETURN
7.17%