Don`t miss out on this beautiful town house. The perfect home for a small family. Excellent security. Very easy to maintain. Open plan living area and kitchen with granite tops. Build-in-braai on the patio.
| # | Total Payment | Interest Portion | Capital Portion | Balance |
| 1 | 4 864 | 4 200 | 664 | 503 336 |
| 2 | 4 864 | 4 194 | 669 | 502 667 |
| 3 | 4 864 | 4 189 | 675 | 501 992 |
| 4 | 4 864 | 4 183 | 680 | 501 312 |
| 5 | 4 864 | 4 178 | 686 | 500 626 |
| 6 | 4 864 | 4 172 | 692 | 499 934 |
| 7 | 4 864 | 4 166 | 698 | 499 236 |
| 8 | 4 864 | 4 160 | 703 | 498 533 |
| 9 | 4 864 | 4 154 | 709 | 497 824 |
| 10 | 4 864 | 4 149 | 715 | 497 108 |
| 11 | 4 864 | 4 143 | 721 | 496 387 |
| 12 | 4 864 | 4 137 | 727 | 495 660 |
| 13 | 4 864 | 4 131 | 733 | 494 927 |
| 14 | 4 864 | 4 124 | 739 | 494 188 |
| 15 | 4 864 | 4 118 | 745 | 493 442 |
| 16 | 4 864 | 4 112 | 752 | 492 690 |
| 17 | 4 864 | 4 106 | 758 | 491 932 |
| 18 | 4 864 | 4 099 | 764 | 491 168 |
| 19 | 4 864 | 4 093 | 771 | 490 398 |
| 20 | 4 864 | 4 087 | 777 | 489 620 |
| 21 | 4 864 | 4 080 | 784 | 488 837 |
| 22 | 4 864 | 4 074 | 790 | 488 047 |
| 23 | 4 864 | 4 067 | 797 | 487 250 |
| 24 | 4 864 | 4 060 | 803 | 486 447 |
| 25 | 4 864 | 4 054 | 810 | 485 637 |
| 26 | 4 864 | 4 047 | 817 | 484 820 |
| 27 | 4 864 | 4 040 | 824 | 483 997 |
| 28 | 4 864 | 4 033 | 830 | 483 166 |
| 29 | 4 864 | 4 026 | 837 | 482 329 |
| 30 | 4 864 | 4 019 | 844 | 481 485 |
| 31 | 4 864 | 4 012 | 851 | 480 633 |
| 32 | 4 864 | 4 005 | 858 | 479 775 |
| 33 | 4 864 | 3 998 | 866 | 478 909 |
| 34 | 4 864 | 3 991 | 873 | 478 037 |
| 35 | 4 864 | 3 984 | 880 | 477 156 |
| 36 | 4 864 | 3 976 | 887 | 476 269 |
| 37 | 4 864 | 3 969 | 895 | 475 374 |
| 38 | 4 864 | 3 961 | 902 | 474 472 |
| 39 | 4 864 | 3 954 | 910 | 473 562 |
| 40 | 4 864 | 3 946 | 917 | 472 645 |
| 41 | 4 864 | 3 939 | 925 | 471 720 |
| 42 | 4 864 | 3 931 | 933 | 470 787 |
| 43 | 4 864 | 3 923 | 940 | 469 847 |
| 44 | 4 864 | 3 915 | 948 | 468 898 |
| 45 | 4 864 | 3 907 | 956 | 467 942 |
| 46 | 4 864 | 3 900 | 964 | 466 978 |
| 47 | 4 864 | 3 891 | 972 | 466 006 |
| 48 | 4 864 | 3 883 | 980 | 465 025 |
| 49 | 4 864 | 3 875 | 988 | 464 037 |
| 50 | 4 864 | 3 867 | 997 | 463 040 |
| 51 | 4 864 | 3 859 | 1 005 | 462 035 |
| 52 | 4 864 | 3 850 | 1 013 | 461 022 |
| 53 | 4 864 | 3 842 | 1 022 | 460 000 |
| 54 | 4 864 | 3 833 | 1 030 | 458 969 |
| 55 | 4 864 | 3 825 | 1 039 | 457 930 |
| 56 | 4 864 | 3 816 | 1 048 | 456 883 |
| 57 | 4 864 | 3 807 | 1 056 | 455 826 |
| 58 | 4 864 | 3 799 | 1 065 | 454 761 |
| 59 | 4 864 | 3 790 | 1 074 | 453 687 |
| 60 | 4 864 | 3 781 | 1 083 | 452 604 |
| 61 | 4 864 | 3 772 | 1 092 | 451 512 |
| 62 | 4 864 | 3 763 | 1 101 | 450 411 |
| 63 | 4 864 | 3 753 | 1 110 | 449 301 |
| 64 | 4 864 | 3 744 | 1 120 | 448 181 |
| 65 | 4 864 | 3 735 | 1 129 | 447 053 |
| 66 | 4 864 | 3 725 | 1 138 | 445 914 |
| 67 | 4 864 | 3 716 | 1 148 | 444 766 |
| 68 | 4 864 | 3 706 | 1 157 | 443 609 |
| 69 | 4 864 | 3 697 | 1 167 | 442 442 |
| 70 | 4 864 | 3 687 | 1 177 | 441 266 |
| 71 | 4 864 | 3 677 | 1 186 | 440 079 |
| 72 | 4 864 | 3 667 | 1 196 | 438 883 |
| 73 | 4 864 | 3 657 | 1 206 | 437 676 |
| 74 | 4 864 | 3 647 | 1 216 | 436 460 |
| 75 | 4 864 | 3 637 | 1 227 | 435 233 |
| 76 | 4 864 | 3 627 | 1 237 | 433 997 |
| 77 | 4 864 | 3 617 | 1 247 | 432 749 |
| 78 | 4 864 | 3 606 | 1 257 | 431 492 |
| 79 | 4 864 | 3 596 | 1 268 | 430 224 |
| 80 | 4 864 | 3 585 | 1 279 | 428 946 |
| 81 | 4 864 | 3 575 | 1 289 | 427 656 |
| 82 | 4 864 | 3 564 | 1 300 | 426 357 |
| 83 | 4 864 | 3 553 | 1 311 | 425 046 |
| 84 | 4 864 | 3 542 | 1 322 | 423 724 |
| 85 | 4 864 | 3 531 | 1 333 | 422 391 |
| 86 | 4 864 | 3 520 | 1 344 | 421 048 |
| 87 | 4 864 | 3 509 | 1 355 | 419 693 |
| 88 | 4 864 | 3 497 | 1 366 | 418 326 |
| 89 | 4 864 | 3 486 | 1 378 | 416 949 |
| 90 | 4 864 | 3 475 | 1 389 | 415 560 |
| 91 | 4 864 | 3 463 | 1 401 | 414 159 |
| 92 | 4 864 | 3 451 | 1 412 | 412 747 |
| 93 | 4 864 | 3 440 | 1 424 | 411 322 |
| 94 | 4 864 | 3 428 | 1 436 | 409 886 |
| 95 | 4 864 | 3 416 | 1 448 | 408 438 |
| 96 | 4 864 | 3 404 | 1 460 | 406 978 |
| 97 | 4 864 | 3 391 | 1 472 | 405 506 |
| 98 | 4 864 | 3 379 | 1 484 | 404 022 |
| 99 | 4 864 | 3 367 | 1 497 | 402 525 |
| 100 | 4 864 | 3 354 | 1 509 | 401 015 |
| 101 | 4 864 | 3 342 | 1 522 | 399 493 |
| 102 | 4 864 | 3 329 | 1 535 | 397 959 |
| 103 | 4 864 | 3 316 | 1 547 | 396 411 |
| 104 | 4 864 | 3 303 | 1 560 | 394 851 |
| 105 | 4 864 | 3 290 | 1 573 | 393 278 |
| 106 | 4 864 | 3 277 | 1 586 | 391 692 |
| 107 | 4 864 | 3 264 | 1 600 | 390 092 |
| 108 | 4 864 | 3 251 | 1 613 | 388 479 |
| 109 | 4 864 | 3 237 | 1 626 | 386 853 |
| 110 | 4 864 | 3 224 | 1 640 | 385 213 |
| 111 | 4 864 | 3 210 | 1 654 | 383 559 |
| 112 | 4 864 | 3 196 | 1 667 | 381 892 |
| 113 | 4 864 | 3 182 | 1 681 | 380 210 |
| 114 | 4 864 | 3 168 | 1 695 | 378 515 |
| 115 | 4 864 | 3 154 | 1 709 | 376 806 |
| 116 | 4 864 | 3 140 | 1 724 | 375 082 |
| 117 | 4 864 | 3 126 | 1 738 | 373 344 |
| 118 | 4 864 | 3 111 | 1 753 | 371 591 |
| 119 | 4 864 | 3 097 | 1 767 | 369 824 |
| 120 | 4 864 | 3 082 | 1 782 | 368 043 |
| 121 | 4 864 | 3 067 | 1 797 | 366 246 |
| 122 | 4 864 | 3 052 | 1 812 | 364 434 |
| 123 | 4 864 | 3 037 | 1 827 | 362 607 |
| 124 | 4 864 | 3 022 | 1 842 | 360 765 |
| 125 | 4 864 | 3 006 | 1 857 | 358 908 |
| 126 | 4 864 | 2 991 | 1 873 | 357 035 |
| 127 | 4 864 | 2 975 | 1 888 | 355 147 |
| 128 | 4 864 | 2 960 | 1 904 | 353 243 |
| 129 | 4 864 | 2 944 | 1 920 | 351 323 |
| 130 | 4 864 | 2 928 | 1 936 | 349 387 |
| 131 | 4 864 | 2 912 | 1 952 | 347 435 |
| 132 | 4 864 | 2 895 | 1 968 | 345 466 |
| 133 | 4 864 | 2 879 | 1 985 | 343 481 |
| 134 | 4 864 | 2 862 | 2 001 | 341 480 |
| 135 | 4 864 | 2 846 | 2 018 | 339 462 |
| 136 | 4 864 | 2 829 | 2 035 | 337 427 |
| 137 | 4 864 | 2 812 | 2 052 | 335 375 |
| 138 | 4 864 | 2 795 | 2 069 | 333 306 |
| 139 | 4 864 | 2 778 | 2 086 | 331 220 |
| 140 | 4 864 | 2 760 | 2 104 | 329 117 |
| 141 | 4 864 | 2 743 | 2 121 | 326 996 |
| 142 | 4 864 | 2 725 | 2 139 | 324 857 |
| 143 | 4 864 | 2 707 | 2 157 | 322 700 |
| 144 | 4 864 | 2 689 | 2 175 | 320 526 |
| 145 | 4 864 | 2 671 | 2 193 | 318 333 |
| 146 | 4 864 | 2 653 | 2 211 | 316 122 |
| 147 | 4 864 | 2 634 | 2 229 | 313 893 |
| 148 | 4 864 | 2 616 | 2 248 | 311 645 |
| 149 | 4 864 | 2 597 | 2 267 | 309 378 |
| 150 | 4 864 | 2 578 | 2 286 | 307 093 |
| 151 | 4 864 | 2 559 | 2 305 | 304 788 |
| 152 | 4 864 | 2 540 | 2 324 | 302 464 |
| 153 | 4 864 | 2 521 | 2 343 | 300 121 |
| 154 | 4 864 | 2 501 | 2 363 | 297 758 |
| 155 | 4 864 | 2 481 | 2 382 | 295 376 |
| 156 | 4 864 | 2 461 | 2 402 | 292 974 |
| 157 | 4 864 | 2 441 | 2 422 | 290 551 |
| 158 | 4 864 | 2 421 | 2 442 | 288 109 |
| 159 | 4 864 | 2 401 | 2 463 | 285 646 |
| 160 | 4 864 | 2 380 | 2 483 | 283 163 |
| 161 | 4 864 | 2 360 | 2 504 | 280 659 |
| 162 | 4 864 | 2 339 | 2 525 | 278 134 |
| 163 | 4 864 | 2 318 | 2 546 | 275 588 |
| 164 | 4 864 | 2 297 | 2 567 | 273 021 |
| 165 | 4 864 | 2 275 | 2 589 | 270 432 |
| 166 | 4 864 | 2 254 | 2 610 | 267 822 |
| 167 | 4 864 | 2 232 | 2 632 | 265 190 |
| 168 | 4 864 | 2 210 | 2 654 | 262 537 |
| 169 | 4 864 | 2 188 | 2 676 | 259 861 |
| 170 | 4 864 | 2 166 | 2 698 | 257 162 |
| 171 | 4 864 | 2 143 | 2 721 | 254 442 |
| 172 | 4 864 | 2 120 | 2 743 | 251 698 |
| 173 | 4 864 | 2 097 | 2 766 | 248 932 |
| 174 | 4 864 | 2 074 | 2 789 | 246 143 |
| 175 | 4 864 | 2 051 | 2 813 | 243 330 |
| 176 | 4 864 | 2 028 | 2 836 | 240 494 |
| 177 | 4 864 | 2 004 | 2 860 | 237 635 |
| 178 | 4 864 | 1 980 | 2 883 | 234 751 |
| 179 | 4 864 | 1 956 | 2 907 | 231 844 |
| 180 | 4 864 | 1 932 | 2 932 | 228 912 |
| 181 | 4 864 | 1 908 | 2 956 | 225 956 |
| 182 | 4 864 | 1 883 | 2 981 | 222 975 |
| 183 | 4 864 | 1 858 | 3 006 | 219 970 |
| 184 | 4 864 | 1 833 | 3 031 | 216 939 |
| 185 | 4 864 | 1 808 | 3 056 | 213 883 |
| 186 | 4 864 | 1 782 | 3 081 | 210 802 |
| 187 | 4 864 | 1 757 | 3 107 | 207 695 |
| 188 | 4 864 | 1 731 | 3 133 | 204 562 |
| 189 | 4 864 | 1 705 | 3 159 | 201 403 |
| 190 | 4 864 | 1 678 | 3 185 | 198 218 |
| 191 | 4 864 | 1 652 | 3 212 | 195 006 |
| 192 | 4 864 | 1 625 | 3 239 | 191 767 |
| 193 | 4 864 | 1 598 | 3 266 | 188 501 |
| 194 | 4 864 | 1 571 | 3 293 | 185 209 |
| 195 | 4 864 | 1 543 | 3 320 | 181 888 |
| 196 | 4 864 | 1 516 | 3 348 | 178 540 |
| 197 | 4 864 | 1 488 | 3 376 | 175 164 |
| 198 | 4 864 | 1 460 | 3 404 | 171 760 |
| 199 | 4 864 | 1 431 | 3 432 | 168 328 |
| 200 | 4 864 | 1 403 | 3 461 | 164 867 |
| 201 | 4 864 | 1 374 | 3 490 | 161 377 |
| 202 | 4 864 | 1 345 | 3 519 | 157 858 |
| 203 | 4 864 | 1 315 | 3 548 | 154 310 |
| 204 | 4 864 | 1 286 | 3 578 | 150 732 |
| 205 | 4 864 | 1 256 | 3 608 | 147 125 |
| 206 | 4 864 | 1 226 | 3 638 | 143 487 |
| 207 | 4 864 | 1 196 | 3 668 | 139 819 |
| 208 | 4 864 | 1 165 | 3 699 | 136 121 |
| 209 | 4 864 | 1 134 | 3 729 | 132 391 |
| 210 | 4 864 | 1 103 | 3 760 | 128 631 |
| 211 | 4 864 | 1 072 | 3 792 | 124 839 |
| 212 | 4 864 | 1 040 | 3 823 | 121 016 |
| 213 | 4 864 | 1 008 | 3 855 | 117 160 |
| 214 | 4 864 | 976 | 3 887 | 113 273 |
| 215 | 4 864 | 944 | 3 920 | 109 353 |
| 216 | 4 864 | 911 | 3 952 | 105 401 |
| 217 | 4 864 | 878 | 3 985 | 101 415 |
| 218 | 4 864 | 845 | 4 019 | 97 397 |
| 219 | 4 864 | 812 | 4 052 | 93 345 |
| 220 | 4 864 | 778 | 4 086 | 89 259 |
| 221 | 4 864 | 744 | 4 120 | 85 139 |
| 222 | 4 864 | 709 | 4 154 | 80 985 |
| 223 | 4 864 | 675 | 4 189 | 76 796 |
| 224 | 4 864 | 640 | 4 224 | 72 572 |
| 225 | 4 864 | 605 | 4 259 | 68 313 |
| 226 | 4 864 | 569 | 4 294 | 64 019 |
| 227 | 4 864 | 533 | 4 330 | 59 689 |
| 228 | 4 864 | 497 | 4 366 | 55 322 |
| 229 | 4 864 | 461 | 4 403 | 50 920 |
| 230 | 4 864 | 424 | 4 439 | 46 480 |
| 231 | 4 864 | 387 | 4 476 | 42 004 |
| 232 | 4 864 | 350 | 4 514 | 37 490 |
| 233 | 4 864 | 312 | 4 551 | 32 939 |
| 234 | 4 864 | 274 | 4 589 | 28 350 |
| 235 | 4 864 | 236 | 4 627 | 23 722 |
| 236 | 4 864 | 198 | 4 666 | 19 056 |
| 237 | 4 864 | 159 | 4 705 | 14 351 |
| 238 | 4 864 | 120 | 4 744 | 9 607 |
| 239 | 4 864 | 80 | 4 784 | 4 824 |
| 240 | 4 864 | 40 | 4 824 | -0 |
