3 Bedroom House for Sale in Mount Edgecombe Mount Edgecombe

  • R 8 400 000
  • R 81 062 Monthly payment
3 Bedroom House for Sale in Mount Edgecombe

Property Information & Features

  • House Property Type
  • For Sale Listing Type
  • R 8 400 000 Asking Price
  • 3 Bedrooms
  • 4 Bathrooms
  • R 3 094 Rates & Taxes
  • Yes Pet Friendly
  • Yes Security
  • Yes Study/Office

Property Description

Interesting opportunities like this only come around every once in a while. You and your family can live in the 3 bedroom main house. The house has modern finishes and generous proportions for the family.

Behind the main house but offering adequate privacy to the owner are 4 income bearing 1 bedroom granny cottages each with their own open plan kitchen, lounge and dining area. These cottages can easily be rented out for up to R5800 per month. As investment property a return on investment of only 8% will give this portion of the investment a value of R3 480 000. Fully secure this is an opportunity not to be missed.

Interesting opportunities like this only come around every once in a while. You and your family can live in the 3 bedroom main house. The house has modern finishes and generous proportions for the family.

Behind the main house but offering adequate privacy to the owner are 4 income bearing 1 bedroom granny cottages each with their own open plan kitchen, lounge and dining area. These cottages can easily be rented out for up to R5800 per month. As investment property a return on investment of only 8% will give this portion of the investment a value of R3 480 000. Fully secure this is an opportunity not to be missed.


Monthly Payment / Amortisation

R
R
%
Instalment
R 72 956 / month
Total Cost
R 17 509 353
# Total Payment Interest Portion Capital Portion Balance
1 72 956 63 000 9 956 7 550 044
2 72 956 62 917 10 039 7 540 006
3 72 956 62 833 10 122 7 529 884
4 72 956 62 749 10 207 7 519 677
5 72 956 62 664 10 292 7 509 385
6 72 956 62 578 10 377 7 499 008
7 72 956 62 492 10 464 7 488 544
8 72 956 62 405 10 551 7 477 993
9 72 956 62 317 10 639 7 467 354
10 72 956 62 228 10 728 7 456 626
11 72 956 62 139 10 817 7 445 809
12 72 956 62 048 10 907 7 434 902
13 72 956 61 958 10 998 7 423 904
14 72 956 61 866 11 090 7 412 814
15 72 956 61 773 11 182 7 401 632
16 72 956 61 680 11 275 7 390 356
17 72 956 61 586 11 369 7 378 987
18 72 956 61 492 11 464 7 367 523
19 72 956 61 396 11 560 7 355 963
20 72 956 61 300 11 656 7 344 307
21 72 956 61 203 11 753 7 332 554
22 72 956 61 105 11 851 7 320 703
23 72 956 61 006 11 950 7 308 753
24 72 956 60 906 12 049 7 296 704
25 72 956 60 806 12 150 7 284 554
26 72 956 60 705 12 251 7 272 303
27 72 956 60 603 12 353 7 259 950
28 72 956 60 500 12 456 7 247 494
29 72 956 60 396 12 560 7 234 934
30 72 956 60 291 12 665 7 222 270
31 72 956 60 186 12 770 7 209 500
32 72 956 60 079 12 876 7 196 623
33 72 956 59 972 12 984 7 183 640
34 72 956 59 864 13 092 7 170 548
35 72 956 59 755 13 201 7 157 346
36 72 956 59 645 13 311 7 144 035
37 72 956 59 534 13 422 7 130 613
38 72 956 59 422 13 534 7 117 080
39 72 956 59 309 13 647 7 103 433
40 72 956 59 195 13 760 7 089 673
41 72 956 59 081 13 875 7 075 797
42 72 956 58 965 13 991 7 061 807
43 72 956 58 848 14 107 7 047 700
44 72 956 58 731 14 225 7 033 475
45 72 956 58 612 14 343 7 019 131
46 72 956 58 493 14 463 7 004 669
47 72 956 58 372 14 583 6 990 085
48 72 956 58 251 14 705 6 975 380
49 72 956 58 128 14 827 6 960 553
50 72 956 58 005 14 951 6 945 602
51 72 956 57 880 15 076 6 930 526
52 72 956 57 754 15 201 6 915 325
53 72 956 57 628 15 328 6 899 997
54 72 956 57 500 15 456 6 884 541
55 72 956 57 371 15 584 6 868 957
56 72 956 57 241 15 714 6 853 242
57 72 956 57 110 15 845 6 837 397
58 72 956 56 978 15 977 6 821 420
59 72 956 56 845 16 110 6 805 309
60 72 956 56 711 16 245 6 789 065
61 72 956 56 576 16 380 6 772 685
62 72 956 56 439 16 517 6 756 168
63 72 956 56 301 16 654 6 739 514
64 72 956 56 163 16 793 6 722 721
65 72 956 56 023 16 933 6 705 788
66 72 956 55 882 17 074 6 688 714
67 72 956 55 739 17 216 6 671 497
68 72 956 55 596 17 360 6 654 137
69 72 956 55 451 17 504 6 636 633
70 72 956 55 305 17 650 6 618 983
71 72 956 55 158 17 797 6 601 185
72 72 956 55 010 17 946 6 583 239
73 72 956 54 860 18 095 6 565 144
74 72 956 54 710 18 246 6 546 898
75 72 956 54 557 18 398 6 528 500
76 72 956 54 404 18 551 6 509 948
77 72 956 54 250 18 706 6 491 242
78 72 956 54 094 18 862 6 472 380
79 72 956 53 937 19 019 6 453 361
80 72 956 53 778 19 178 6 434 184
81 72 956 53 618 19 337 6 414 846
82 72 956 53 457 19 499 6 395 348
83 72 956 53 295 19 661 6 375 687
84 72 956 53 131 19 825 6 355 862
85 72 956 52 966 19 990 6 335 871
86 72 956 52 799 20 157 6 315 715
87 72 956 52 631 20 325 6 295 390
88 72 956 52 462 20 494 6 274 896
89 72 956 52 291 20 665 6 254 231
90 72 956 52 119 20 837 6 233 394
91 72 956 51 945 21 011 6 212 383
92 72 956 51 770 21 186 6 191 198
93 72 956 51 593 21 362 6 169 835
94 72 956 51 415 21 540 6 148 295
95 72 956 51 236 21 720 6 126 575
96 72 956 51 055 21 901 6 104 674
97 72 956 50 872 22 083 6 082 591
98 72 956 50 688 22 267 6 060 324
99 72 956 50 503 22 453 6 037 871
100 72 956 50 316 22 640 6 015 231
101 72 956 50 127 22 829 5 992 402
102 72 956 49 937 23 019 5 969 383
103 72 956 49 745 23 211 5 946 172
104 72 956 49 551 23 404 5 922 768
105 72 956 49 356 23 599 5 899 169
106 72 956 49 160 23 796 5 875 373
107 72 956 48 961 23 994 5 851 379
108 72 956 48 761 24 194 5 827 185
109 72 956 48 560 24 396 5 802 789
110 72 956 48 357 24 599 5 778 190
111 72 956 48 152 24 804 5 753 386
112 72 956 47 945 25 011 5 728 375
113 72 956 47 736 25 219 5 703 156
114 72 956 47 526 25 429 5 677 726
115 72 956 47 314 25 641 5 652 085
116 72 956 47 101 25 855 5 626 230
117 72 956 46 885 26 070 5 600 160
118 72 956 46 668 26 288 5 573 872
119 72 956 46 449 26 507 5 547 365
120 72 956 46 228 26 728 5 520 638
121 72 956 46 005 26 950 5 493 688
122 72 956 45 781 27 175 5 466 513
123 72 956 45 554 27 401 5 439 111
124 72 956 45 326 27 630 5 411 482
125 72 956 45 096 27 860 5 383 622
126 72 956 44 864 28 092 5 355 529
127 72 956 44 629 28 326 5 327 203
128 72 956 44 393 28 562 5 298 641
129 72 956 44 155 28 800 5 269 841
130 72 956 43 915 29 040 5 240 800
131 72 956 43 673 29 282 5 211 518
132 72 956 43 429 29 526 5 181 992
133 72 956 43 183 29 772 5 152 219
134 72 956 42 935 30 020 5 122 199
135 72 956 42 685 30 271 5 091 928
136 72 956 42 433 30 523 5 061 405
137 72 956 42 178 30 777 5 030 628
138 72 956 41 922 31 034 4 999 594
139 72 956 41 663 31 292 4 968 302
140 72 956 41 403 31 553 4 936 749
141 72 956 41 140 31 816 4 904 933
142 72 956 40 874 32 081 4 872 852
143 72 956 40 607 32 349 4 840 503
144 72 956 40 338 32 618 4 807 885
145 72 956 40 066 32 890 4 774 995
146 72 956 39 792 33 164 4 741 831
147 72 956 39 515 33 440 4 708 391
148 72 956 39 237 33 719 4 674 672
149 72 956 38 956 34 000 4 640 672
150 72 956 38 672 34 283 4 606 388
151 72 956 38 387 34 569 4 571 819
152 72 956 38 098 34 857 4 536 962
153 72 956 37 808 35 148 4 501 814
154 72 956 37 515 35 441 4 466 374
155 72 956 37 220 35 736 4 430 638
156 72 956 36 922 36 034 4 394 604
157 72 956 36 622 36 334 4 358 270
158 72 956 36 319 36 637 4 321 634
159 72 956 36 014 36 942 4 284 692
160 72 956 35 706 37 250 4 247 442
161 72 956 35 395 37 560 4 209 882
162 72 956 35 082 37 873 4 172 008
163 72 956 34 767 38 189 4 133 819
164 72 956 34 448 38 507 4 095 312
165 72 956 34 128 38 828 4 056 484
166 72 956 33 804 39 152 4 017 333
167 72 956 33 478 39 478 3 977 855
168 72 956 33 149 39 807 3 938 048
169 72 956 32 817 40 139 3 897 909
170 72 956 32 483 40 473 3 857 436
171 72 956 32 145 40 810 3 816 626
172 72 956 31 805 41 150 3 775 476
173 72 956 31 462 41 493 3 733 982
174 72 956 31 117 41 839 3 692 143
175 72 956 30 768 42 188 3 649 955
176 72 956 30 416 42 539 3 607 416
177 72 956 30 062 42 894 3 564 522
178 72 956 29 704 43 251 3 521 271
179 72 956 29 344 43 612 3 477 659
180 72 956 28 980 43 975 3 433 684
181 72 956 28 614 44 342 3 389 342
182 72 956 28 245 44 711 3 344 631
183 72 956 27 872 45 084 3 299 548
184 72 956 27 496 45 459 3 254 088
185 72 956 27 117 45 838 3 208 250
186 72 956 26 735 46 220 3 162 030
187 72 956 26 350 46 605 3 115 424
188 72 956 25 962 46 994 3 068 430
189 72 956 25 570 47 385 3 021 045
190 72 956 25 175 47 780 2 973 265
191 72 956 24 777 48 178 2 925 086
192 72 956 24 376 48 580 2 876 507
193 72 956 23 971 48 985 2 827 522
194 72 956 23 563 49 393 2 778 129
195 72 956 23 151 49 805 2 728 324
196 72 956 22 736 50 220 2 678 105
197 72 956 22 318 50 638 2 627 467
198 72 956 21 896 51 060 2 576 406
199 72 956 21 470 51 486 2 524 921
200 72 956 21 041 51 915 2 473 006
201 72 956 20 608 52 347 2 420 659
202 72 956 20 172 52 783 2 367 876
203 72 956 19 732 53 223 2 314 652
204 72 956 19 289 53 667 2 260 985
205 72 956 18 842 54 114 2 206 871
206 72 956 18 391 54 565 2 152 306
207 72 956 17 936 55 020 2 097 286
208 72 956 17 477 55 478 2 041 808
209 72 956 17 015 55 941 1 985 868
210 72 956 16 549 56 407 1 929 461
211 72 956 16 079 56 877 1 872 584
212 72 956 15 605 57 351 1 815 233
213 72 956 15 127 57 829 1 757 405
214 72 956 14 645 58 311 1 699 094
215 72 956 14 159 58 797 1 640 297
216 72 956 13 669 59 286 1 581 011
217 72 956 13 175 59 781 1 521 230
218 72 956 12 677 60 279 1 460 952
219 72 956 12 175 60 781 1 400 171
220 72 956 11 668 61 288 1 338 883
221 72 956 11 157 61 798 1 277 085
222 72 956 10 642 62 313 1 214 772
223 72 956 10 123 62 833 1 151 939
224 72 956 9 599 63 356 1 088 583
225 72 956 9 072 63 884 1 024 699
226 72 956 8 539 64 416 960 282
227 72 956 8 002 64 953 895 329
228 72 956 7 461 65 495 829 835
229 72 956 6 915 66 040 763 794
230 72 956 6 365 66 591 697 203
231 72 956 5 810 67 146 630 058
232 72 956 5 250 67 705 562 353
233 72 956 4 686 68 269 494 083
234 72 956 4 117 68 838 425 245
235 72 956 3 544 69 412 355 833
236 72 956 2 965 69 990 285 843
237 72 956 2 382 70 574 215 269
238 72 956 1 794 71 162 144 107
239 72 956 1 201 71 755 72 353
240 72 956 603 72 353 -0

Get more info / Ask a question