5 Bedroom House for Sale in Waverley
Marketed by Jerome Aylward- R 2 950 000 Asking Price
- 5 Beds
- 4 Baths
- 1 943 m² Total Size
- R 1 518 Per m²
Double story family mansion with borehole, huge tree-filled garden, swimming pool and flatlets with a rental income of R17,000 p.m.
This property offers solid structure, spacious bedrooms and living areas. 2 x 2 Bedr Flatlets with rental income of R5,500 each. 1 x 1 Bedr flatlet = R4,000 p.m and a batchelor flatlet.
The house offers 4 bedrooms and 2 bathrooms, farm style kitchen with scullery and laundry.
This property also offers 3 phase electricity, auto irrigation, 7000lt Jojo, borehole, and much more.
Don't hesitate, call Eileen van der Walt at RE/MAX to go view today.
# | Total Payment | Interest Portion | Capital Portion | Balance |
1 | 27 562 | 20 738 | 6 824 | 3 548 176 |
2 | 27 562 | 20 698 | 6 864 | 3 541 311 |
3 | 27 562 | 20 658 | 6 904 | 3 534 407 |
4 | 27 562 | 20 617 | 6 945 | 3 527 463 |
5 | 27 562 | 20 577 | 6 985 | 3 520 478 |
6 | 27 562 | 20 536 | 7 026 | 3 513 452 |
7 | 27 562 | 20 495 | 7 067 | 3 506 385 |
8 | 27 562 | 20 454 | 7 108 | 3 499 277 |
9 | 27 562 | 20 412 | 7 149 | 3 492 128 |
10 | 27 562 | 20 371 | 7 191 | 3 484 937 |
11 | 27 562 | 20 329 | 7 233 | 3 477 704 |
12 | 27 562 | 20 287 | 7 275 | 3 470 428 |
13 | 27 562 | 20 244 | 7 318 | 3 463 111 |
14 | 27 562 | 20 201 | 7 360 | 3 455 750 |
15 | 27 562 | 20 159 | 7 403 | 3 448 347 |
16 | 27 562 | 20 115 | 7 447 | 3 440 900 |
17 | 27 562 | 20 072 | 7 490 | 3 433 410 |
18 | 27 562 | 20 028 | 7 534 | 3 425 877 |
19 | 27 562 | 19 984 | 7 578 | 3 418 299 |
20 | 27 562 | 19 940 | 7 622 | 3 410 677 |
21 | 27 562 | 19 896 | 7 666 | 3 403 011 |
22 | 27 562 | 19 851 | 7 711 | 3 395 300 |
23 | 27 562 | 19 806 | 7 756 | 3 387 544 |
24 | 27 562 | 19 761 | 7 801 | 3 379 743 |
25 | 27 562 | 19 715 | 7 847 | 3 371 896 |
26 | 27 562 | 19 669 | 7 892 | 3 364 004 |
27 | 27 562 | 19 623 | 7 939 | 3 356 065 |
28 | 27 562 | 19 577 | 7 985 | 3 348 080 |
29 | 27 562 | 19 530 | 8 031 | 3 340 049 |
30 | 27 562 | 19 484 | 8 078 | 3 331 971 |
31 | 27 562 | 19 436 | 8 125 | 3 323 845 |
32 | 27 562 | 19 389 | 8 173 | 3 315 673 |
33 | 27 562 | 19 341 | 8 220 | 3 307 452 |
34 | 27 562 | 19 293 | 8 268 | 3 299 184 |
35 | 27 562 | 19 245 | 8 317 | 3 290 867 |
36 | 27 562 | 19 197 | 8 365 | 3 282 502 |
37 | 27 562 | 19 148 | 8 414 | 3 274 088 |
38 | 27 562 | 19 099 | 8 463 | 3 265 625 |
39 | 27 562 | 19 049 | 8 512 | 3 257 113 |
40 | 27 562 | 19 000 | 8 562 | 3 248 551 |
41 | 27 562 | 18 950 | 8 612 | 3 239 939 |
42 | 27 562 | 18 900 | 8 662 | 3 231 276 |
43 | 27 562 | 18 849 | 8 713 | 3 222 563 |
44 | 27 562 | 18 798 | 8 764 | 3 213 800 |
45 | 27 562 | 18 747 | 8 815 | 3 204 985 |
46 | 27 562 | 18 696 | 8 866 | 3 196 119 |
47 | 27 562 | 18 644 | 8 918 | 3 187 201 |
48 | 27 562 | 18 592 | 8 970 | 3 178 231 |
49 | 27 562 | 18 540 | 9 022 | 3 169 209 |
50 | 27 562 | 18 487 | 9 075 | 3 160 134 |
51 | 27 562 | 18 434 | 9 128 | 3 151 007 |
52 | 27 562 | 18 381 | 9 181 | 3 141 826 |
53 | 27 562 | 18 327 | 9 235 | 3 132 591 |
54 | 27 562 | 18 273 | 9 288 | 3 123 303 |
55 | 27 562 | 18 219 | 9 343 | 3 113 960 |
56 | 27 562 | 18 165 | 9 397 | 3 104 563 |
57 | 27 562 | 18 110 | 9 452 | 3 095 111 |
58 | 27 562 | 18 055 | 9 507 | 3 085 604 |
59 | 27 562 | 17 999 | 9 563 | 3 076 041 |
60 | 27 562 | 17 944 | 9 618 | 3 066 423 |
61 | 27 562 | 17 887 | 9 674 | 3 056 749 |
62 | 27 562 | 17 831 | 9 731 | 3 047 018 |
63 | 27 562 | 17 774 | 9 788 | 3 037 230 |
64 | 27 562 | 17 717 | 9 845 | 3 027 385 |
65 | 27 562 | 17 660 | 9 902 | 3 017 483 |
66 | 27 562 | 17 602 | 9 960 | 3 007 523 |
67 | 27 562 | 17 544 | 10 018 | 2 997 505 |
68 | 27 562 | 17 485 | 10 076 | 2 987 429 |
69 | 27 562 | 17 427 | 10 135 | 2 977 294 |
70 | 27 562 | 17 368 | 10 194 | 2 967 100 |
71 | 27 562 | 17 308 | 10 254 | 2 956 846 |
72 | 27 562 | 17 248 | 10 314 | 2 946 532 |
73 | 27 562 | 17 188 | 10 374 | 2 936 158 |
74 | 27 562 | 17 128 | 10 434 | 2 925 724 |
75 | 27 562 | 17 067 | 10 495 | 2 915 229 |
76 | 27 562 | 17 006 | 10 556 | 2 904 673 |
77 | 27 562 | 16 944 | 10 618 | 2 894 055 |
78 | 27 562 | 16 882 | 10 680 | 2 883 375 |
79 | 27 562 | 16 820 | 10 742 | 2 872 632 |
80 | 27 562 | 16 757 | 10 805 | 2 861 828 |
81 | 27 562 | 16 694 | 10 868 | 2 850 960 |
82 | 27 562 | 16 631 | 10 931 | 2 840 028 |
83 | 27 562 | 16 567 | 10 995 | 2 829 033 |
84 | 27 562 | 16 503 | 11 059 | 2 817 974 |
85 | 27 562 | 16 438 | 11 124 | 2 806 851 |
86 | 27 562 | 16 373 | 11 189 | 2 795 662 |
87 | 27 562 | 16 308 | 11 254 | 2 784 408 |
88 | 27 562 | 16 242 | 11 319 | 2 773 089 |
89 | 27 562 | 16 176 | 11 386 | 2 761 703 |
90 | 27 562 | 16 110 | 11 452 | 2 750 251 |
91 | 27 562 | 16 043 | 11 519 | 2 738 732 |
92 | 27 562 | 15 976 | 11 586 | 2 727 146 |
93 | 27 562 | 15 908 | 11 654 | 2 715 493 |
94 | 27 562 | 15 840 | 11 722 | 2 703 771 |
95 | 27 562 | 15 772 | 11 790 | 2 691 982 |
96 | 27 562 | 15 703 | 11 859 | 2 680 123 |
97 | 27 562 | 15 634 | 11 928 | 2 668 195 |
98 | 27 562 | 15 564 | 11 997 | 2 656 198 |
99 | 27 562 | 15 494 | 12 067 | 2 644 130 |
100 | 27 562 | 15 424 | 12 138 | 2 631 992 |
101 | 27 562 | 15 353 | 12 209 | 2 619 784 |
102 | 27 562 | 15 282 | 12 280 | 2 607 504 |
103 | 27 562 | 15 210 | 12 351 | 2 595 153 |
104 | 27 562 | 15 138 | 12 423 | 2 582 729 |
105 | 27 562 | 15 066 | 12 496 | 2 570 233 |
106 | 27 562 | 14 993 | 12 569 | 2 557 664 |
107 | 27 562 | 14 920 | 12 642 | 2 545 022 |
108 | 27 562 | 14 846 | 12 716 | 2 532 306 |
109 | 27 562 | 14 772 | 12 790 | 2 519 516 |
110 | 27 562 | 14 697 | 12 865 | 2 506 651 |
111 | 27 562 | 14 622 | 12 940 | 2 493 712 |
112 | 27 562 | 14 547 | 13 015 | 2 480 697 |
113 | 27 562 | 14 471 | 13 091 | 2 467 605 |
114 | 27 562 | 14 394 | 13 168 | 2 454 438 |
115 | 27 562 | 14 318 | 13 244 | 2 441 194 |
116 | 27 562 | 14 240 | 13 322 | 2 427 872 |
117 | 27 562 | 14 163 | 13 399 | 2 414 473 |
118 | 27 562 | 14 084 | 13 477 | 2 400 995 |
119 | 27 562 | 14 006 | 13 556 | 2 387 439 |
120 | 27 562 | 13 927 | 13 635 | 2 373 804 |
121 | 27 562 | 13 847 | 13 715 | 2 360 089 |
122 | 27 562 | 13 767 | 13 795 | 2 346 295 |
123 | 27 562 | 13 687 | 13 875 | 2 332 419 |
124 | 27 562 | 13 606 | 13 956 | 2 318 463 |
125 | 27 562 | 13 524 | 14 038 | 2 304 426 |
126 | 27 562 | 13 442 | 14 119 | 2 290 306 |
127 | 27 562 | 13 360 | 14 202 | 2 276 105 |
128 | 27 562 | 13 277 | 14 285 | 2 261 820 |
129 | 27 562 | 13 194 | 14 368 | 2 247 452 |
130 | 27 562 | 13 110 | 14 452 | 2 233 000 |
131 | 27 562 | 13 026 | 14 536 | 2 218 464 |
132 | 27 562 | 12 941 | 14 621 | 2 203 844 |
133 | 27 562 | 12 856 | 14 706 | 2 189 137 |
134 | 27 562 | 12 770 | 14 792 | 2 174 346 |
135 | 27 562 | 12 684 | 14 878 | 2 159 467 |
136 | 27 562 | 12 597 | 14 965 | 2 144 502 |
137 | 27 562 | 12 510 | 15 052 | 2 129 450 |
138 | 27 562 | 12 422 | 15 140 | 2 114 310 |
139 | 27 562 | 12 333 | 15 228 | 2 099 082 |
140 | 27 562 | 12 245 | 15 317 | 2 083 764 |
141 | 27 562 | 12 155 | 15 407 | 2 068 358 |
142 | 27 562 | 12 065 | 15 496 | 2 052 861 |
143 | 27 562 | 11 975 | 15 587 | 2 037 274 |
144 | 27 562 | 11 884 | 15 678 | 2 021 597 |
145 | 27 562 | 11 793 | 15 769 | 2 005 827 |
146 | 27 562 | 11 701 | 15 861 | 1 989 966 |
147 | 27 562 | 11 608 | 15 954 | 1 974 012 |
148 | 27 562 | 11 515 | 16 047 | 1 957 966 |
149 | 27 562 | 11 421 | 16 140 | 1 941 825 |
150 | 27 562 | 11 327 | 16 235 | 1 925 591 |
151 | 27 562 | 11 233 | 16 329 | 1 909 261 |
152 | 27 562 | 11 137 | 16 425 | 1 892 837 |
153 | 27 562 | 11 042 | 16 520 | 1 876 317 |
154 | 27 562 | 10 945 | 16 617 | 1 859 700 |
155 | 27 562 | 10 848 | 16 714 | 1 842 986 |
156 | 27 562 | 10 751 | 16 811 | 1 826 175 |
157 | 27 562 | 10 653 | 16 909 | 1 809 266 |
158 | 27 562 | 10 554 | 17 008 | 1 792 258 |
159 | 27 562 | 10 455 | 17 107 | 1 775 151 |
160 | 27 562 | 10 355 | 17 207 | 1 757 944 |
161 | 27 562 | 10 255 | 17 307 | 1 740 637 |
162 | 27 562 | 10 154 | 17 408 | 1 723 229 |
163 | 27 562 | 10 052 | 17 510 | 1 705 719 |
164 | 27 562 | 9 950 | 17 612 | 1 688 107 |
165 | 27 562 | 9 847 | 17 715 | 1 670 393 |
166 | 27 562 | 9 744 | 17 818 | 1 652 575 |
167 | 27 562 | 9 640 | 17 922 | 1 634 653 |
168 | 27 562 | 9 535 | 18 026 | 1 616 627 |
169 | 27 562 | 9 430 | 18 132 | 1 598 495 |
170 | 27 562 | 9 325 | 18 237 | 1 580 258 |
171 | 27 562 | 9 218 | 18 344 | 1 561 914 |
172 | 27 562 | 9 111 | 18 451 | 1 543 463 |
173 | 27 562 | 9 004 | 18 558 | 1 524 905 |
174 | 27 562 | 8 895 | 18 667 | 1 506 238 |
175 | 27 562 | 8 786 | 18 775 | 1 487 463 |
176 | 27 562 | 8 677 | 18 885 | 1 468 578 |
177 | 27 562 | 8 567 | 18 995 | 1 449 583 |
178 | 27 562 | 8 456 | 19 106 | 1 430 477 |
179 | 27 562 | 8 344 | 19 217 | 1 411 259 |
180 | 27 562 | 8 232 | 19 330 | 1 391 930 |
181 | 27 562 | 8 120 | 19 442 | 1 372 487 |
182 | 27 562 | 8 006 | 19 556 | 1 352 932 |
183 | 27 562 | 7 892 | 19 670 | 1 333 262 |
184 | 27 562 | 7 777 | 19 785 | 1 313 477 |
185 | 27 562 | 7 662 | 19 900 | 1 293 578 |
186 | 27 562 | 7 546 | 20 016 | 1 273 562 |
187 | 27 562 | 7 429 | 20 133 | 1 253 429 |
188 | 27 562 | 7 312 | 20 250 | 1 233 179 |
189 | 27 562 | 7 194 | 20 368 | 1 212 810 |
190 | 27 562 | 7 075 | 20 487 | 1 192 323 |
191 | 27 562 | 6 955 | 20 607 | 1 171 716 |
192 | 27 562 | 6 835 | 20 727 | 1 150 990 |
193 | 27 562 | 6 714 | 20 848 | 1 130 142 |
194 | 27 562 | 6 592 | 20 969 | 1 109 172 |
195 | 27 562 | 6 470 | 21 092 | 1 088 081 |
196 | 27 562 | 6 347 | 21 215 | 1 066 866 |
197 | 27 562 | 6 223 | 21 338 | 1 045 527 |
198 | 27 562 | 6 099 | 21 463 | 1 024 064 |
199 | 27 562 | 5 974 | 21 588 | 1 002 476 |
200 | 27 562 | 5 848 | 21 714 | 980 762 |
201 | 27 562 | 5 721 | 21 841 | 958 921 |
202 | 27 562 | 5 594 | 21 968 | 936 953 |
203 | 27 562 | 5 466 | 22 096 | 914 857 |
204 | 27 562 | 5 337 | 22 225 | 892 632 |
205 | 27 562 | 5 207 | 22 355 | 870 277 |
206 | 27 562 | 5 077 | 22 485 | 847 792 |
207 | 27 562 | 4 945 | 22 616 | 825 175 |
208 | 27 562 | 4 814 | 22 748 | 802 427 |
209 | 27 562 | 4 681 | 22 881 | 779 546 |
210 | 27 562 | 4 547 | 23 015 | 756 531 |
211 | 27 562 | 4 413 | 23 149 | 733 382 |
212 | 27 562 | 4 278 | 23 284 | 710 099 |
213 | 27 562 | 4 142 | 23 420 | 686 679 |
214 | 27 562 | 4 006 | 23 556 | 663 123 |
215 | 27 562 | 3 868 | 23 694 | 639 429 |
216 | 27 562 | 3 730 | 23 832 | 615 597 |
217 | 27 562 | 3 591 | 23 971 | 591 626 |
218 | 27 562 | 3 451 | 24 111 | 567 516 |
219 | 27 562 | 3 311 | 24 251 | 543 264 |
220 | 27 562 | 3 169 | 24 393 | 518 871 |
221 | 27 562 | 3 027 | 24 535 | 494 336 |
222 | 27 562 | 2 884 | 24 678 | 469 658 |
223 | 27 562 | 2 740 | 24 822 | 444 836 |
224 | 27 562 | 2 595 | 24 967 | 419 869 |
225 | 27 562 | 2 449 | 25 113 | 394 756 |
226 | 27 562 | 2 303 | 25 259 | 369 497 |
227 | 27 562 | 2 155 | 25 406 | 344 091 |
228 | 27 562 | 2 007 | 25 555 | 318 536 |
229 | 27 562 | 1 858 | 25 704 | 292 832 |
230 | 27 562 | 1 708 | 25 854 | 266 978 |
231 | 27 562 | 1 557 | 26 005 | 240 974 |
232 | 27 562 | 1 406 | 26 156 | 214 818 |
233 | 27 562 | 1 253 | 26 309 | 188 509 |
234 | 27 562 | 1 100 | 26 462 | 162 047 |
235 | 27 562 | 945 | 26 617 | 135 430 |
236 | 27 562 | 790 | 26 772 | 108 658 |
237 | 27 562 | 634 | 26 928 | 81 730 |
238 | 27 562 | 477 | 27 085 | 54 645 |
239 | 27 562 | 319 | 27 243 | 27 402 |
240 | 27 562 | 160 | 27 402 | 0 |