BSNKLR-0817.jpg

THE MEDIAN ROSEBANK

140

UNITS

10.23%

GROSS RETURN

7.95%

NET RETURN

YES

RENTAL GUARANTEES

2.jpg

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%

The Median Rosebank
The Median Rosebank

press to zoom
The Median Rosebank
The Median Rosebank

press to zoom
The Median Rosebank
The Median Rosebank

press to zoom
1/10