Calculation:
Purchase with Bond (90%):
R150 000.00 Bond at 7% |
=R 1 108.00 p.m. |
Monthly Levy |
=R 1 618.04 p.m. |
Rental Management fee (if applicable) |
=R 431.25 p.m. |
Total |
R 3 157.29 p.m. |
R 3 750.00 rental income – R 3 157.29 expenses = R 592.71 Cashflow positive.
Purchase with Cash:
Monthly Levy |
=R 1 618.04 p.m. |
Rental Management fee (if applicable) |
=R 431.25 p.m. |
Total |
R 2 049.29 p.m. |
R 3 750.00 rental income – R 2 049.29 expenses = R 1 700.71 Cashflow positive.
Gross Yield: 30% at R 3 750.00 rental income and R 150 000.00 cash offer.