3 Bedroom Unit (Penthouse)

Levies: R6 530 pm
Rates: R3 790 pm
Est. Bond Cost: R69 585 pm
Total Monthly Cost: R79 905 pm
Est. Rental: R65 613 pm
Net Return: 9.15 %
Monthly shortfall: R14 292 pm
Capital Growth: 8 %
Total Annual ROI: 17.15%