Vacant Land for Sale in Rayton Bloemfontein

  • R 24 727 000
  • R 191 708 Monthly payment
Vacant Land for Sale in Rayton

Property Information & Features

  • Vacant Land Property Type
  • For Sale Listing Type
  • R 24 727 000 Asking Price
  • 46 Ha Total Size
  • R 54 Price/m²

Property Description

Opportunity:
A property with unique natural beauty including a forest, river and hill with magnificent rockface.
On Offer:
Measuring 45.772ha - the property is currently zoned agricultural, an array of possibilities are available - farmers scaling down but not out, wanting to be closer to a City - Astute Professionals with visions - Established Developers and more.

Option 1: (Western Portion)
Approximately 39.043ha on the Western side of the N1, bordering Woodland Hills Wildlife Estate and the N1
Price: R17 640 000 Plus VAT
Option 2: (Eastern Portion)
Approximately 6.729ha on Eastern side of the N1 and the gate of Botanical Gardens and the N1.
Price: R7 087 000 Plus VAT
Alternatively, the combined
The Property Currently
- An older house (7Bedrooms) offers tremendous opportunities in a setting unlike any other. This area begs to be incorporated into a village market scenario. There are other buildings including an original stone house built by British Soldiers- and workshop/barn/flats. Relics from olden days include a stone-built boundary wall.
- Water is plentiful by way of boreholes consisting of submersible pumps and some solar. Four boreholes are equipped, and 3 older ones are in place.
- Electricity consists of a Municipal supply made up of 2 x single phase and 1 x three phase supply. All the supply points are equipped with Pre Paid Points.
- There are approximately 200 small pecan and olive trees in a separate enclosure.
- Game on the property consists of Springbuck, Impala and Mountain Rhebuck(Ribbok) mostly, totaling approximately 60.

Schematic layout and opportunities:
(Submissions were prepared and submitted to Council) It is envisaged to consist of approximately 115 opportunities. (50 High End Residential and 65 townhouses.)
- The Income currently from letting the existing buildings amounts to R30 000 pm.
- The entire property pays rates and taxes of R1 300.00/m.
Given the beauty and uniqueness of this property, decerning established entrepreneurs/developers are urged to contact me without delay.
I look forward to your call.

Opportunity:
A property with unique natural beauty including a forest, river and hill with magnificent rockface.
On Offer:
Measuring 45.772ha - the property is currently zoned agricultural, an array of possibilities are available - farmers scaling down but not out, wanting to be closer to a City - Astute Professionals with visions - Established Developers and more.

Option 1: (Western Portion)
Approximately 39.043ha on the Western side of the N1, bordering Woodland Hills Wildlife Estate and the N1
Price: R17 640 000 Plus VAT
Option 2: (Eastern Portion)
Approximately 6.729ha on Eastern side of the N1 and the gate of Botanical Gardens and the N1.
Price: R7 087 000 Plus VAT
Alternatively, the combined
The Property Currently
- An older house (7Bedrooms) offers tremendous opportunities in a setting unlike any other. This area begs to be incorporated into a village market scenario. There are other buildings including an original stone house built by British Soldiers- and workshop/barn/flats. Relics from olden days include a stone-built boundary wall.
- Water is plentiful by way of boreholes consisting of submersible pumps and some solar. Four boreholes are equipped, and 3 older ones are in place.
- Electricity consists of a Municipal supply made up of 2 x single phase and 1 x three phase supply. All the supply points are equipped with Pre Paid Points.
- There are approximately 200 small pecan and olive trees in a separate enclosure.
- Game on the property consists of Springbuck, Impala and Mountain Rhebuck(Ribbok) mostly, totaling approximately 60.

Schematic layout and opportunities:
(Submissions were prepared and submitted to Council) It is envisaged to consist of approximately 115 opportunities. (50 High End Residential and 65 townhouses.)
- The Income currently from letting the existing buildings amounts to R30 000 pm.
- The entire property pays rates and taxes of R1 300.00/m.
Given the beauty and uniqueness of this property, decerning established entrepreneurs/developers are urged to contact me without delay.
I look forward to your call.


Monthly Payment / Amortisation

R
R
%
Instalment
R 172 537 / month
Total Cost
R 41 408 964
# Total Payment Interest Portion Capital Portion Balance
1 172 537 129 817 42 721 22 211 579
2 172 537 129 568 42 970 22 168 610
3 172 537 129 317 43 220 22 125 389
4 172 537 129 065 43 473 22 081 917
5 172 537 128 811 43 726 22 038 190
6 172 537 128 556 43 981 21 994 209
7 172 537 128 300 44 238 21 949 971
8 172 537 128 041 44 496 21 905 475
9 172 537 127 782 44 755 21 860 720
10 172 537 127 521 45 016 21 815 704
11 172 537 127 258 45 279 21 770 425
12 172 537 126 994 45 543 21 724 881
13 172 537 126 728 45 809 21 679 072
14 172 537 126 461 46 076 21 632 996
15 172 537 126 192 46 345 21 586 651
16 172 537 125 922 46 615 21 540 036
17 172 537 125 650 46 887 21 493 149
18 172 537 125 377 47 161 21 445 988
19 172 537 125 102 47 436 21 398 553
20 172 537 124 825 47 712 21 350 840
21 172 537 124 547 47 991 21 302 849
22 172 537 124 267 48 271 21 254 579
23 172 537 123 985 48 552 21 206 026
24 172 537 123 702 48 836 21 157 191
25 172 537 123 417 49 120 21 108 070
26 172 537 123 130 49 407 21 058 664
27 172 537 122 842 49 695 21 008 968
28 172 537 122 552 49 985 20 958 983
29 172 537 122 261 50 277 20 908 707
30 172 537 121 967 50 570 20 858 137
31 172 537 121 672 50 865 20 807 272
32 172 537 121 376 51 162 20 756 110
33 172 537 121 077 51 460 20 704 650
34 172 537 120 777 51 760 20 652 890
35 172 537 120 475 52 062 20 600 828
36 172 537 120 171 52 366 20 548 462
37 172 537 119 866 52 671 20 495 791
38 172 537 119 559 52 979 20 442 812
39 172 537 119 250 53 288 20 389 525
40 172 537 118 939 53 598 20 335 926
41 172 537 118 626 53 911 20 282 015
42 172 537 118 312 54 226 20 227 789
43 172 537 117 995 54 542 20 173 248
44 172 537 117 677 54 860 20 118 387
45 172 537 117 357 55 180 20 063 207
46 172 537 117 035 55 502 20 007 705
47 172 537 116 712 55 826 19 951 880
48 172 537 116 386 56 151 19 895 728
49 172 537 116 058 56 479 19 839 249
50 172 537 115 729 56 808 19 782 441
51 172 537 115 398 57 140 19 725 301
52 172 537 115 064 57 473 19 667 828
53 172 537 114 729 57 808 19 610 020
54 172 537 114 392 58 146 19 551 874
55 172 537 114 053 58 485 19 493 389
56 172 537 113 711 58 826 19 434 563
57 172 537 113 368 59 169 19 375 394
58 172 537 113 023 59 514 19 315 880
59 172 537 112 676 59 861 19 256 019
60 172 537 112 327 60 211 19 195 808
61 172 537 111 976 60 562 19 135 246
62 172 537 111 622 60 915 19 074 331
63 172 537 111 267 61 270 19 013 061
64 172 537 110 910 61 628 18 951 433
65 172 537 110 550 61 987 18 889 446
66 172 537 110 188 62 349 18 827 097
67 172 537 109 825 62 713 18 764 384
68 172 537 109 459 63 078 18 701 306
69 172 537 109 091 63 446 18 637 859
70 172 537 108 721 63 817 18 574 043
71 172 537 108 349 64 189 18 509 854
72 172 537 107 974 64 563 18 445 291
73 172 537 107 598 64 940 18 380 351
74 172 537 107 219 65 319 18 315 032
75 172 537 106 838 65 700 18 249 333
76 172 537 106 454 66 083 18 183 250
77 172 537 106 069 66 468 18 116 781
78 172 537 105 681 66 856 18 049 925
79 172 537 105 291 67 246 17 982 679
80 172 537 104 899 67 638 17 915 041
81 172 537 104 504 68 033 17 847 008
82 172 537 104 108 68 430 17 778 578
83 172 537 103 708 68 829 17 709 749
84 172 537 103 307 69 230 17 640 519
85 172 537 102 903 69 634 17 570 884
86 172 537 102 497 70 041 17 500 844
87 172 537 102 088 70 449 17 430 395
88 172 537 101 677 70 860 17 359 535
89 172 537 101 264 71 273 17 288 261
90 172 537 100 848 71 689 17 216 572
91 172 537 100 430 72 107 17 144 465
92 172 537 100 009 72 528 17 071 937
93 172 537 99 586 72 951 16 998 986
94 172 537 99 161 73 377 16 925 609
95 172 537 98 733 73 805 16 851 804
96 172 537 98 302 74 235 16 777 569
97 172 537 97 869 74 668 16 702 901
98 172 537 97 434 75 104 16 627 797
99 172 537 96 995 75 542 16 552 255
100 172 537 96 555 75 983 16 476 273
101 172 537 96 112 76 426 16 399 847
102 172 537 95 666 76 872 16 322 976
103 172 537 95 217 77 320 16 245 656
104 172 537 94 766 77 771 16 167 885
105 172 537 94 313 78 225 16 089 660
106 172 537 93 856 78 681 16 010 979
107 172 537 93 397 79 140 15 931 839
108 172 537 92 936 79 602 15 852 237
109 172 537 92 471 80 066 15 772 171
110 172 537 92 004 80 533 15 691 638
111 172 537 91 535 81 003 15 610 636
112 172 537 91 062 81 475 15 529 160
113 172 537 90 587 81 951 15 447 210
114 172 537 90 109 82 429 15 364 781
115 172 537 89 628 82 909 15 281 872
116 172 537 89 144 83 393 15 198 478
117 172 537 88 658 83 880 15 114 599
118 172 537 88 168 84 369 15 030 230
119 172 537 87 676 84 861 14 945 369
120 172 537 87 181 85 356 14 860 013
121 172 537 86 683 85 854 14 774 159
122 172 537 86 183 86 355 14 687 804
123 172 537 85 679 86 858 14 600 946
124 172 537 85 172 87 365 14 513 581
125 172 537 84 663 87 875 14 425 706
126 172 537 84 150 88 387 14 337 318
127 172 537 83 634 88 903 14 248 415
128 172 537 83 116 89 422 14 158 994
129 172 537 82 594 89 943 14 069 051
130 172 537 82 069 90 468 13 978 583
131 172 537 81 542 90 996 13 887 587
132 172 537 81 011 91 526 13 796 061
133 172 537 80 477 92 060 13 704 000
134 172 537 79 940 92 597 13 611 403
135 172 537 79 400 93 138 13 518 266
136 172 537 78 857 93 681 13 424 585
137 172 537 78 310 94 227 13 330 357
138 172 537 77 760 94 777 13 235 581
139 172 537 77 208 95 330 13 140 251
140 172 537 76 651 95 886 13 044 365
141 172 537 76 092 96 445 12 947 920
142 172 537 75 530 97 008 12 850 912
143 172 537 74 964 97 574 12 753 338
144 172 537 74 394 98 143 12 655 195
145 172 537 73 822 98 715 12 556 480
146 172 537 73 246 99 291 12 457 189
147 172 537 72 667 99 870 12 357 318
148 172 537 72 084 100 453 12 256 865
149 172 537 71 498 101 039 12 155 826
150 172 537 70 909 101 628 12 054 198
151 172 537 70 316 102 221 11 951 977
152 172 537 69 720 102 817 11 849 159
153 172 537 69 120 103 417 11 745 742
154 172 537 68 517 104 021 11 641 721
155 172 537 67 910 104 627 11 537 094
156 172 537 67 300 105 238 11 431 856
157 172 537 66 686 105 852 11 326 005
158 172 537 66 068 106 469 11 219 536
159 172 537 65 447 107 090 11 112 446
160 172 537 64 823 107 715 11 004 731
161 172 537 64 194 108 343 10 896 388
162 172 537 63 562 108 975 10 787 413
163 172 537 62 927 109 611 10 677 802
164 172 537 62 287 110 250 10 567 552
165 172 537 61 644 110 893 10 456 659
166 172 537 60 997 111 540 10 345 119
167 172 537 60 347 112 191 10 232 928
168 172 537 59 692 112 845 10 120 082
169 172 537 59 034 113 504 10 006 579
170 172 537 58 372 114 166 9 892 413
171 172 537 57 706 114 832 9 777 582
172 172 537 57 036 115 501 9 662 080
173 172 537 56 362 116 175 9 545 905
174 172 537 55 684 116 853 9 429 052
175 172 537 55 003 117 535 9 311 518
176 172 537 54 317 118 220 9 193 297
177 172 537 53 628 118 910 9 074 388
178 172 537 52 934 119 603 8 954 784
179 172 537 52 236 120 301 8 834 483
180 172 537 51 534 121 003 8 713 480
181 172 537 50 829 121 709 8 591 771
182 172 537 50 119 122 419 8 469 353
183 172 537 49 405 123 133 8 346 220
184 172 537 48 686 123 851 8 222 369
185 172 537 47 964 124 574 8 097 795
186 172 537 47 237 125 300 7 972 495
187 172 537 46 506 126 031 7 846 464
188 172 537 45 771 126 766 7 719 698
189 172 537 45 032 127 506 7 592 192
190 172 537 44 288 128 250 7 463 942
191 172 537 43 540 128 998 7 334 945
192 172 537 42 787 129 750 7 205 195
193 172 537 42 030 130 507 7 074 687
194 172 537 41 269 131 268 6 943 419
195 172 537 40 503 132 034 6 811 385
196 172 537 39 733 132 804 6 678 581
197 172 537 38 958 133 579 6 545 002
198 172 537 38 179 134 358 6 410 644
199 172 537 37 395 135 142 6 275 502
200 172 537 36 607 135 930 6 139 571
201 172 537 35 814 136 723 6 002 848
202 172 537 35 017 137 521 5 865 328
203 172 537 34 214 138 323 5 727 005
204 172 537 33 408 139 130 5 587 875
205 172 537 32 596 139 941 5 447 933
206 172 537 31 780 140 758 5 307 176
207 172 537 30 959 141 579 5 165 597
208 172 537 30 133 142 405 5 023 192
209 172 537 29 302 143 235 4 879 957
210 172 537 28 466 144 071 4 735 886
211 172 537 27 626 144 911 4 590 974
212 172 537 26 781 145 757 4 445 218
213 172 537 25 930 146 607 4 298 611
214 172 537 25 075 147 462 4 151 149
215 172 537 24 215 148 322 4 002 826
216 172 537 23 350 149 188 3 853 639
217 172 537 22 480 150 058 3 703 581
218 172 537 21 604 150 933 3 552 648
219 172 537 20 724 151 814 3 400 834
220 172 537 19 838 152 699 3 248 135
221 172 537 18 947 153 590 3 094 545
222 172 537 18 052 154 486 2 940 059
223 172 537 17 150 155 387 2 784 672
224 172 537 16 244 156 293 2 628 379
225 172 537 15 332 157 205 2 471 174
226 172 537 14 415 158 122 2 313 052
227 172 537 13 493 159 045 2 154 007
228 172 537 12 565 159 972 1 994 035
229 172 537 11 632 160 905 1 833 129
230 172 537 10 693 161 844 1 671 285
231 172 537 9 749 162 788 1 508 497
232 172 537 8 800 163 738 1 344 759
233 172 537 7 844 164 693 1 180 066
234 172 537 6 884 165 654 1 014 413
235 172 537 5 917 166 620 847 793
236 172 537 4 945 167 592 680 201
237 172 537 3 968 168 570 511 631
238 172 537 2 985 169 553 342 079
239 172 537 1 995 170 542 171 537
240 172 537 1 001 171 537 0

Get more info / Ask a question