3 Bedroom Farm for Sale in Hopefield Hopefield

  • R 17 750 000
  • R 174 242 Monthly payment
3 Bedroom Farm for Sale in Hopefield

Property Information & Features

  • Farm Property Type
  • For Sale Listing Type
  • R 17 750 000 Asking Price
  • 3 Bedrooms
  • 1 Bathrooms
  • 1 308 Ha Total Size
  • R 1 Price/m²

Property Description

Situated in a popular farming area outside Hopefield towards Malmesbury, this 1308 ha farm offers an excellent opportunity to farm with game, cattle, wheat and other grain crops. Natural vegetation consists of typical West Coast fynbos. Buildings comprise a 3 bedroom main house with 1 bathroom and an open plan kitchen, a shed and some other out buildings as well as a large labourer cottage with 2 living units, each with its own 2 bedrooms, 1 bathroom and kitchen.

The game farm portion of the property consists of a 2,4 m perimeter Bonnox fenced 750 ha game camp of which 350 ha is fynbos and 400 ha is classified as open land previously planted to wheat. The remaining 558 ha of the property consists of 270 ha fynbos and 288 ha sowing fields suitable for the cultivation of wheat/canola/
lupine. The long term average rainfall of 325 mm per annum provides for a long term average wheat yield of 2,5 tons per ha. The current number of cattle stocked on the farm is 80. Take note the cattle is not included in the selling price. At present the following antelope roam the game camp and is included in the selling price: 25 Eland, 11 red Hartebeest, 10 Kudu, 14 Gemsbok, 100 Springbok, 5 white Springbok, 4 black Springbok, 5 bronze Springbok, 13 Bles buck, 90 Takbokke. There is also a number of a certain species of wild pigs, originated from Europe. The game component of the farm lends itself for breeding and hunting purposes. While Eskom provides the electricity, water for domestic use as well as for the water troughs spread throughout 9 camps on the farm is coming from the Voelvlei water scheme. A windmill supplies another 2 camps with water.

Should the game component be more commercialized, this farm could be taken to new heights. The property is registered in the name of a company of which the contribution is 75/25 %. The asking price is R13 570/ha and there are 2 buying options for the new investor ; you either buy the entire farm (100 % shares) or you buy 75% of the shares (which equates to R13 312 170,00).
Price : R17 750 000,00 (VAT excluded)

Situated in a popular farming area outside Hopefield towards Malmesbury, this 1308 ha farm offers an excellent opportunity to farm with game, cattle, wheat and other grain crops. Natural vegetation consists of typical West Coast fynbos. Buildings comprise a 3 bedroom main house with 1 bathroom and an open plan kitchen, a shed and some other out buildings as well as a large labourer cottage with 2 living units, each with its own 2 bedrooms, 1 bathroom and kitchen.

The game farm portion of the property consists of a 2,4 m perimeter Bonnox fenced 750 ha game camp of which 350 ha is fynbos and 400 ha is classified as open land previously planted to wheat. The remaining 558 ha of the property consists of 270 ha fynbos and 288 ha sowing fields suitable for the cultivation of wheat/canola/
lupine. The long term average rainfall of 325 mm per annum provides for a long term average wheat yield of 2,5 tons per ha. The current number of cattle stocked on the farm is 80. Take note the cattle is not included in the selling price. At present the following antelope roam the game camp and is included in the selling price: 25 Eland, 11 red Hartebeest, 10 Kudu, 14 Gemsbok, 100 Springbok, 5 white Springbok, 4 black Springbok, 5 bronze Springbok, 13 Bles buck, 90 Takbokke. There is also a number of a certain species of wild pigs, originated from Europe. The game component of the farm lends itself for breeding and hunting purposes. While Eskom provides the electricity, water for domestic use as well as for the water troughs spread throughout 9 camps on the farm is coming from the Voelvlei water scheme. A windmill supplies another 2 camps with water.

Should the game component be more commercialized, this farm could be taken to new heights. The property is registered in the name of a company of which the contribution is 75/25 %. The asking price is R13 570/ha and there are 2 buying options for the new investor ; you either buy the entire farm (100 % shares) or you buy 75% of the shares (which equates to R13 312 170,00).
Price : R17 750 000,00 (VAT excluded)


Monthly Payment / Amortisation

R
R
%
Instalment
R 156 818 / month
Total Cost
R 37 636 207
# Total Payment Interest Portion Capital Portion Balance
1 156 818 136 453 20 364 15 954 636
2 156 818 136 279 20 538 15 934 097
3 156 818 136 104 20 714 15 913 383
4 156 818 135 927 20 891 15 892 493
5 156 818 135 748 21 069 15 871 424
6 156 818 135 568 21 249 15 850 174
7 156 818 135 387 21 431 15 828 744
8 156 818 135 204 21 614 15 807 130
9 156 818 135 019 21 798 15 785 332
10 156 818 134 833 21 984 15 763 347
11 156 818 134 645 22 172 15 741 175
12 156 818 134 456 22 362 15 718 813
13 156 818 134 265 22 553 15 696 261
14 156 818 134 072 22 745 15 673 515
15 156 818 133 878 22 940 15 650 576
16 156 818 133 682 23 136 15 627 440
17 156 818 133 484 23 333 15 604 107
18 156 818 133 285 23 532 15 580 575
19 156 818 133 084 23 733 15 556 841
20 156 818 132 881 23 936 15 532 905
21 156 818 132 677 24 141 15 508 765
22 156 818 132 471 24 347 15 484 418
23 156 818 132 263 24 555 15 459 863
24 156 818 132 053 24 765 15 435 098
25 156 818 131 841 24 976 15 410 122
26 156 818 131 628 25 189 15 384 933
27 156 818 131 413 25 405 15 359 528
28 156 818 131 196 25 622 15 333 907
29 156 818 130 977 25 840 15 308 066
30 156 818 130 756 26 061 15 282 005
31 156 818 130 534 26 284 15 255 721
32 156 818 130 309 26 508 15 229 213
33 156 818 130 083 26 735 15 202 479
34 156 818 129 855 26 963 15 175 516
35 156 818 129 624 27 193 15 148 322
36 156 818 129 392 27 426 15 120 897
37 156 818 129 158 27 660 15 093 237
38 156 818 128 921 27 896 15 065 341
39 156 818 128 683 28 134 15 037 206
40 156 818 128 443 28 375 15 008 831
41 156 818 128 200 28 617 14 980 214
42 156 818 127 956 28 862 14 951 353
43 156 818 127 709 29 108 14 922 245
44 156 818 127 461 29 357 14 892 888
45 156 818 127 210 29 607 14 863 281
46 156 818 126 957 29 860 14 833 420
47 156 818 126 702 30 115 14 803 305
48 156 818 126 445 30 373 14 772 932
49 156 818 126 185 30 632 14 742 300
50 156 818 125 924 30 894 14 711 406
51 156 818 125 660 31 158 14 680 249
52 156 818 125 394 31 424 14 648 825
53 156 818 125 125 31 692 14 617 133
54 156 818 124 855 31 963 14 585 170
55 156 818 124 582 32 236 14 552 934
56 156 818 124 306 32 511 14 520 423
57 156 818 124 029 32 789 14 487 634
58 156 818 123 749 33 069 14 454 565
59 156 818 123 466 33 351 14 421 214
60 156 818 123 181 33 636 14 387 577
61 156 818 122 894 33 924 14 353 654
62 156 818 122 604 34 213 14 319 440
63 156 818 122 312 34 506 14 284 935
64 156 818 122 017 34 800 14 250 134
65 156 818 121 720 35 098 14 215 037
66 156 818 121 420 35 397 14 179 639
67 156 818 121 118 35 700 14 143 939
68 156 818 120 813 36 005 14 107 935
69 156 818 120 505 36 312 14 071 622
70 156 818 120 195 36 622 14 035 000
71 156 818 119 882 36 935 13 998 065
72 156 818 119 567 37 251 13 960 814
73 156 818 119 249 37 569 13 923 245
74 156 818 118 928 37 890 13 885 355
75 156 818 118 604 38 213 13 847 142
76 156 818 118 278 38 540 13 808 602
77 156 818 117 948 38 869 13 769 733
78 156 818 117 616 39 201 13 730 532
79 156 818 117 282 39 536 13 690 996
80 156 818 116 944 39 874 13 651 122
81 156 818 116 603 40 214 13 610 908
82 156 818 116 260 40 558 13 570 350
83 156 818 115 913 40 904 13 529 446
84 156 818 115 564 41 254 13 488 193
85 156 818 115 212 41 606 13 446 587
86 156 818 114 856 41 961 13 404 626
87 156 818 114 498 42 320 13 362 306
88 156 818 114 136 42 681 13 319 625
89 156 818 113 772 43 046 13 276 579
90 156 818 113 404 43 413 13 233 166
91 156 818 113 033 43 784 13 189 381
92 156 818 112 659 44 158 13 145 223
93 156 818 112 282 44 535 13 100 688
94 156 818 111 902 44 916 13 055 772
95 156 818 111 518 45 299 13 010 473
96 156 818 111 131 45 686 12 964 786
97 156 818 110 741 46 077 12 918 709
98 156 818 110 347 46 470 12 872 239
99 156 818 109 950 46 867 12 825 372
100 156 818 109 550 47 267 12 778 105
101 156 818 109 146 47 671 12 730 433
102 156 818 108 739 48 078 12 682 355
103 156 818 108 328 48 489 12 633 866
104 156 818 107 914 48 903 12 584 963
105 156 818 107 497 49 321 12 535 642
106 156 818 107 075 49 742 12 485 899
107 156 818 106 650 50 167 12 435 732
108 156 818 106 222 50 596 12 385 137
109 156 818 105 790 51 028 12 334 109
110 156 818 105 354 51 464 12 282 645
111 156 818 104 914 51 903 12 230 742
112 156 818 104 471 52 347 12 178 395
113 156 818 104 024 52 794 12 125 601
114 156 818 103 573 53 245 12 072 357
115 156 818 103 118 53 699 12 018 657
116 156 818 102 659 54 158 11 964 499
117 156 818 102 197 54 621 11 909 878
118 156 818 101 730 55 087 11 854 791
119 156 818 101 260 55 558 11 799 233
120 156 818 100 785 56 032 11 743 201
121 156 818 100 307 56 511 11 686 690
122 156 818 99 824 56 994 11 629 696
123 156 818 99 337 57 481 11 572 215
124 156 818 98 846 57 972 11 514 244
125 156 818 98 351 58 467 11 455 777
126 156 818 97 851 58 966 11 396 811
127 156 818 97 348 59 470 11 337 341
128 156 818 96 840 59 978 11 277 364
129 156 818 96 327 60 490 11 216 874
130 156 818 95 811 61 007 11 155 867
131 156 818 95 290 61 528 11 094 339
132 156 818 94 764 62 053 11 032 286
133 156 818 94 234 62 583 10 969 702
134 156 818 93 700 63 118 10 906 584
135 156 818 93 160 63 657 10 842 927
136 156 818 92 617 64 201 10 778 726
137 156 818 92 068 64 749 10 713 977
138 156 818 91 515 65 302 10 648 675
139 156 818 90 957 65 860 10 582 815
140 156 818 90 395 66 423 10 516 392
141 156 818 89 828 66 990 10 449 402
142 156 818 89 255 67 562 10 381 840
143 156 818 88 678 68 139 10 313 700
144 156 818 88 096 68 721 10 244 979
145 156 818 87 509 69 308 10 175 671
146 156 818 86 917 69 900 10 105 770
147 156 818 86 320 70 497 10 035 273
148 156 818 85 718 71 100 9 964 173
149 156 818 85 111 71 707 9 892 466
150 156 818 84 498 72 319 9 820 147
151 156 818 83 880 72 937 9 747 210
152 156 818 83 257 73 560 9 673 650
153 156 818 82 629 74 188 9 599 461
154 156 818 81 995 74 822 9 524 639
155 156 818 81 356 75 461 9 449 178
156 156 818 80 712 76 106 9 373 072
157 156 818 80 062 76 756 9 296 316
158 156 818 79 406 77 411 9 218 905
159 156 818 78 745 78 073 9 140 832
160 156 818 78 078 78 740 9 062 093
161 156 818 77 405 79 412 8 982 680
162 156 818 76 727 80 090 8 902 590
163 156 818 76 043 80 775 8 821 815
164 156 818 75 353 81 465 8 740 351
165 156 818 74 657 82 160 8 658 191
166 156 818 73 955 82 862 8 575 328
167 156 818 73 248 83 570 8 491 758
168 156 818 72 534 84 284 8 407 475
169 156 818 71 814 85 004 8 322 471
170 156 818 71 088 85 730 8 236 741
171 156 818 70 355 86 462 8 150 279
172 156 818 69 617 87 201 8 063 079
173 156 818 68 872 87 945 7 975 133
174 156 818 68 121 88 697 7 886 437
175 156 818 67 363 89 454 7 796 982
176 156 818 66 599 90 218 7 706 764
177 156 818 65 829 90 989 7 615 775
178 156 818 65 051 91 766 7 524 009
179 156 818 64 268 92 550 7 431 459
180 156 818 63 477 93 340 7 338 119
181 156 818 62 680 94 138 7 243 981
182 156 818 61 876 94 942 7 149 039
183 156 818 61 065 95 753 7 053 286
184 156 818 60 247 96 571 6 956 715
185 156 818 59 422 97 396 6 859 320
186 156 818 58 590 98 228 6 761 092
187 156 818 57 751 99 067 6 662 026
188 156 818 56 905 99 913 6 562 113
189 156 818 56 051 100 766 6 461 347
190 156 818 55 191 101 627 6 359 720
191 156 818 54 323 102 495 6 257 225
192 156 818 53 447 103 370 6 153 855
193 156 818 52 564 104 253 6 049 601
194 156 818 51 674 105 144 5 944 458
195 156 818 50 776 106 042 5 838 416
196 156 818 49 870 106 948 5 731 468
197 156 818 48 956 107 861 5 623 607
198 156 818 48 035 108 783 5 514 824
199 156 818 47 106 109 712 5 405 112
200 156 818 46 169 110 649 5 294 463
201 156 818 45 224 111 594 5 182 869
202 156 818 44 270 112 547 5 070 322
203 156 818 43 309 113 509 4 956 814
204 156 818 42 339 114 478 4 842 336
205 156 818 41 362 115 456 4 726 880
206 156 818 40 375 116 442 4 610 438
207 156 818 39 381 117 437 4 493 001
208 156 818 38 378 118 440 4 374 561
209 156 818 37 366 119 451 4 255 110
210 156 818 36 346 120 472 4 134 638
211 156 818 35 317 121 501 4 013 137
212 156 818 34 279 122 539 3 890 598
213 156 818 33 232 123 585 3 767 013
214 156 818 32 177 124 641 3 642 372
215 156 818 31 112 125 706 3 516 666
216 156 818 30 038 126 779 3 389 887
217 156 818 28 955 127 862 3 262 025
218 156 818 27 863 128 954 3 133 070
219 156 818 26 762 130 056 3 003 015
220 156 818 25 651 131 167 2 871 848
221 156 818 24 530 132 287 2 739 561
222 156 818 23 400 133 417 2 606 144
223 156 818 22 261 134 557 2 471 587
224 156 818 21 111 135 706 2 335 881
225 156 818 19 952 136 865 2 199 016
226 156 818 18 783 138 034 2 060 981
227 156 818 17 604 139 213 1 921 768
228 156 818 16 415 140 402 1 781 366
229 156 818 15 216 141 602 1 639 764
230 156 818 14 006 142 811 1 496 953
231 156 818 12 786 144 031 1 352 922
232 156 818 11 556 145 261 1 207 660
233 156 818 10 315 146 502 1 061 158
234 156 818 9 064 147 753 913 405
235 156 818 7 802 149 016 764 389
236 156 818 6 529 150 288 614 101
237 156 818 5 245 151 572 462 529
238 156 818 3 951 152 867 309 662
239 156 818 2 645 154 173 155 489
240 156 818 1 328 155 489 0

Get more info / Ask a question