R2,750,000
R2,750,000
Monthly Bond Repayment R28,385.18
Calculated over 20 years at 11% with no deposit.
Change Assumptions
7 Bedroom House for sale in Athlone.
Exclusive listing
Investment Property Analysis – Athlone
Property Price: R2,750,000
Updated Monthly Rental Income Breakdown:
Downstairs:
1-Bedroom Unit: R3,500 (Increased from R3,000)
7 Bedrooms (each at R3,000): R21,000
Upstairs:
3-Bedroom Unit: R5,500
1 Unit (shared by 3 students): R6,000 (Increased from R5,500)
Total Monthly Rental Income: R36,000
Total Annual Rental Income: R432,000
Estimated Expenses:
Bond Repayments (Assuming a 20-year loan at an 11.75% interest rate with a 90% bond)
Loan Amount: R2,475,000 (90% of R2,750,000)
Monthly Repayment: ±R26,350
Rates & Taxes: ± R2,000 per month
Maintenance & Insurance: ± R3,000 per month
Water & Electricity (if not separately metered): ± R4,000 per month
Total Estimated Expenses: ± R35,350 per month
Updated Cash Flow Analysis:
Total Monthly Rental Income: R36,000
Total Estimated Expenses: R35,350
Net Cash Flow: +R650 per month (positive cash flow!)
This property is nestled in the cultural vibrancy in the heart of Athlone, this property oozes with potential!
As an income-generating property or ideal home for the whole family, this beautiful property offers extended possibilities.
For the savvy investor, this property is ideally located where amenities such as the well-known Wembley Roadhouse, Athlone Stadium, The Golden Dish and right around the corner from the College of Cape Town which are ideal activities for AirBnB guests or students. This home is also ideal for the whole family as it encompasses +- 13 beds 3 bathrooms, and offers a comfortable amount of living space. Being situated in the cultural Athlone creates a sense of community and safety for families.
The comforts and features of this lovely home do not stop here, as the house features a multitude of must-haves including a low-maintenance garden with ample space and a well-sized driveway. It is not often that one finds all these comforts and luxuries wrapped up in one home in this area at this type of price point. Certainly not one to be missed out on!
Call now - View by appointment only
Buyer agents welcome
Erf size: 451m²
Rates & Tax: TBC
secure parking spaces
Features
Interior
Bedrooms
11
Bathrooms
3
Kitchens
2
Sizes
Land Size
451m²
Belgravia, Cape Town
Also known as the Mother City, Cape Town plays host to a multitude of beautiful areas and incredible cultures. Located in the southern point of the peninsula, Cape Town has become one of the most incredible places to visit in the world. From deep rooted cultures to incredible beaches, this is the place perfect for those looking to experience all the aspects that make this place a worldly recognized location.
More Info
Get Email Alerts
Sign-up and receive Property Email Alerts of Houses for sale in Belgravia, Cape Town.
Disclaimer: While every effort will be made to ensure that the information contained within the Quay 1 International Realty website is accurate and up to date, Quay 1 International Realty makes no warranty, representation or undertaking whether expressed or implied, nor do we assume any legal liability, whether direct or indirect, or responsibility for the accuracy, completeness, or usefulness of any information. Prospective purchasers and tenants should make their own enquiries to verify the information contained herein.