CENTURY CITY KNIGHTSBRIDGEUltra modern secure 2 bed, 2bath, balcony, indoor gym, heated pool, sauna & steambath, panoramic view, basement parking for 2 cars, R5 990. 1St come, 1st served
And now for the sale advert
CENTURY CITY KNIGHTSBRIDGEUltra modern secure 2 bed, 2bath, balcony, indoor gym, heated pool, sauna & steambath, panoramic view, basement parking for 2 cars, R1.390mil. 1St come, 1st served
So we can rent th place for R5990 a month or buy it for R1.39 million. If you bought that what kind of return could you expect?
Down Payment | Monthly Payment | Cash flow | ROI |
---|---|---|---|
R139000 | R14213.12 | R-8223.12 | -70.99% |
R278000 | R12633.88 | R-6643.88 | -28.68% |
R417000 | R11054.65 | R-5064.65 | -14.57% |
R556000 | R9475.41 | R-3485.41 | -7.52% |
R695000 | R7896.18 | R-1906.18 | -3.29% |
R834000 | R6316.94 | R-326.94 | -0.47% |
R973000 | R4737.71 | R1252.29 | 1.54% |
R1112000 | R3158.47 | R2831.53 | 3.06% |
R1251000 | R1579.24 | R4410.76 | 4.23% |
R1390000 | R0.00 | R5990.00 | 5.17% |
You have to put down R970 000 just to break even and paying the whole thing in cash gets you a 5% return. And remember thats before rates, maintenance and vacancy costs.