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 200.00
Rates
R1 411.10
Refuse
R414.00
Levy
R1 822.67
ESTIMATED NET INCOME
R15 082.23
100% Bond Repayment
R17 146.25
90% Bond Repayment
R15 431.63
GROSS RETURN
9.2%
NET RETURN
7.5%
STUDIO
48.2m2
R2 410 000.00
GUARANTEED RENTAL -
R18 730.00
Rates
R1 411.10
Refuse
R414.00
Levy
R1 822.67
ESTIMATED NET INCOME
R15 082.23
100% Bond Repayment
R17 472.50
90% Bond Repayment
R15 725.25
GROSS RETURN
9.3
NET RETURN
7.5%
2 BED 2 BATH
71.4m2
R3 570 000.00
GUARANTEED RENTAL -
R27 500.00
Rates
R2 205.70
Refuse
R431.25
Levy
R2 661.10
ESTIMATED NET INCOME
R22 201.95
100% Bond Repayment
R25 882.50
90% Bond Repayment
R23 294.25
GROSS RETURN
9.2%
NET RETURN
7.5%
1 BED 1 BATH
47.3m2
R2 375 000.00
GUARANTEED RENTAL -
R18 400.00
Rates
R1 387.13
Refuse
R414.00
Levy
R1 713.31
ESTIMATED NET INCOME
R14 885.56
100% Bond Repayment
R17 218.75
90% Bond Repayment
R15 496.88
GROSS RETURN
9.3%
NET RETURN
7.5%
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 650.00
Rates
R1 404.25
Refuse
R414.00
Levy
R1 822.67
ESTIMATED NET INCOME
R15 009.08
100% Bond Repayment
R17 400.00
90% Bond Repayment
R15 660.00
GROSS RETURN
9.3%
NET RETURN
7.5%
2 BED 2 BATH
71.4m2
R3 570 000.00
GUARANTEED RENTAL -
R27 500.00
Rates
R2 205.70
Refuse
R431.25
Levy
R2 661.10
ESTIMATED NET INCOME
R22 201.95
100% Bond Repayment
R25 882.50
90% Bond Repayment
R23 294.25
GROSS RETURN
9.2%
NET RETURN
7.5%