3 Bedroom Farm for Sale in Hopefield Hopefield

  • R 17 750 000
  • R 171 291 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 528 ha of the property consists of 270 ha fynbos and 258 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 farms 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.

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 528 ha of the property consists of 270 ha fynbos and 258 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 farms 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.


Monthly Payment / Amortisation

R
R
%
Instalment
R 154 162 / month
Total Cost
R 36 998 930
# Total Payment Interest Portion Capital Portion Balance
1 154 162 133 125 21 037 15 953 963
2 154 162 132 950 21 213 15 932 750
3 154 162 132 773 21 389 15 911 361
4 154 162 132 595 21 568 15 889 793
5 154 162 132 415 21 747 15 868 046
6 154 162 132 234 21 928 15 846 118
7 154 162 132 051 22 111 15 824 006
8 154 162 131 867 22 295 15 801 711
9 154 162 131 681 22 481 15 779 230
10 154 162 131 494 22 669 15 756 561
11 154 162 131 305 22 858 15 733 704
12 154 162 131 114 23 048 15 710 656
13 154 162 130 922 23 240 15 687 415
14 154 162 130 728 23 434 15 663 982
15 154 162 130 533 23 629 15 640 353
16 154 162 130 336 23 826 15 616 527
17 154 162 130 138 24 024 15 592 502
18 154 162 129 938 24 225 15 568 278
19 154 162 129 736 24 427 15 543 851
20 154 162 129 532 24 630 15 519 221
21 154 162 129 327 24 835 15 494 386
22 154 162 129 120 25 042 15 469 343
23 154 162 128 911 25 251 15 444 092
24 154 162 128 701 25 461 15 418 631
25 154 162 128 489 25 674 15 392 957
26 154 162 128 275 25 888 15 367 070
27 154 162 128 059 26 103 15 340 966
28 154 162 127 841 26 321 15 314 645
29 154 162 127 622 26 540 15 288 105
30 154 162 127 401 26 761 15 261 344
31 154 162 127 178 26 984 15 234 360
32 154 162 126 953 27 209 15 207 150
33 154 162 126 726 27 436 15 179 714
34 154 162 126 498 27 665 15 152 050
35 154 162 126 267 27 895 15 124 155
36 154 162 126 035 28 128 15 096 027
37 154 162 125 800 28 362 15 067 665
38 154 162 125 564 28 598 15 039 067
39 154 162 125 326 28 837 15 010 230
40 154 162 125 085 29 077 14 981 153
41 154 162 124 843 29 319 14 951 834
42 154 162 124 599 29 564 14 922 270
43 154 162 124 352 29 810 14 892 460
44 154 162 124 104 30 058 14 862 402
45 154 162 123 853 30 309 14 832 093
46 154 162 123 601 30 561 14 801 532
47 154 162 123 346 30 816 14 770 716
48 154 162 123 089 31 073 14 739 643
49 154 162 122 830 31 332 14 708 311
50 154 162 122 569 31 593 14 676 718
51 154 162 122 306 31 856 14 644 862
52 154 162 122 041 32 122 14 612 740
53 154 162 121 773 32 389 14 580 351
54 154 162 121 503 32 659 14 547 691
55 154 162 121 231 32 931 14 514 760
56 154 162 120 956 33 206 14 481 554
57 154 162 120 680 33 483 14 448 071
58 154 162 120 401 33 762 14 414 310
59 154 162 120 119 34 043 14 380 267
60 154 162 119 836 34 327 14 345 940
61 154 162 119 550 34 613 14 311 328
62 154 162 119 261 34 901 14 276 426
63 154 162 118 970 35 192 14 241 234
64 154 162 118 677 35 485 14 205 749
65 154 162 118 381 35 781 14 169 968
66 154 162 118 083 36 079 14 133 889
67 154 162 117 782 36 380 14 097 509
68 154 162 117 479 36 683 14 060 826
69 154 162 117 174 36 989 14 023 838
70 154 162 116 865 37 297 13 986 541
71 154 162 116 555 37 608 13 948 933
72 154 162 116 241 37 921 13 911 012
73 154 162 115 925 38 237 13 872 775
74 154 162 115 606 38 556 13 834 219
75 154 162 115 285 38 877 13 795 342
76 154 162 114 961 39 201 13 756 141
77 154 162 114 635 39 528 13 716 613
78 154 162 114 305 39 857 13 676 756
79 154 162 113 973 40 189 13 636 567
80 154 162 113 638 40 524 13 596 043
81 154 162 113 300 40 862 13 555 181
82 154 162 112 960 41 202 13 513 979
83 154 162 112 616 41 546 13 472 433
84 154 162 112 270 41 892 13 430 541
85 154 162 111 921 42 241 13 388 300
86 154 162 111 569 42 593 13 345 707
87 154 162 111 214 42 948 13 302 759
88 154 162 110 856 43 306 13 259 453
89 154 162 110 495 43 667 13 215 786
90 154 162 110 132 44 031 13 171 756
91 154 162 109 765 44 398 13 127 358
92 154 162 109 395 44 768 13 082 590
93 154 162 109 022 45 141 13 037 450
94 154 162 108 645 45 517 12 991 933
95 154 162 108 266 45 896 12 946 037
96 154 162 107 884 46 279 12 899 758
97 154 162 107 498 46 664 12 853 094
98 154 162 107 109 47 053 12 806 041
99 154 162 106 717 47 445 12 758 596
100 154 162 106 322 47 841 12 710 755
101 154 162 105 923 48 239 12 662 516
102 154 162 105 521 48 641 12 613 875
103 154 162 105 116 49 047 12 564 828
104 154 162 104 707 49 455 12 515 373
105 154 162 104 295 49 867 12 465 505
106 154 162 103 879 50 283 12 415 222
107 154 162 103 460 50 702 12 364 520
108 154 162 103 038 51 125 12 313 396
109 154 162 102 612 51 551 12 261 845
110 154 162 102 182 51 980 12 209 865
111 154 162 101 749 52 413 12 157 452
112 154 162 101 312 52 850 12 104 602
113 154 162 100 872 53 291 12 051 311
114 154 162 100 428 53 735 11 997 577
115 154 162 99 980 54 182 11 943 394
116 154 162 99 528 54 634 11 888 760
117 154 162 99 073 55 089 11 833 671
118 154 162 98 614 55 548 11 778 123
119 154 162 98 151 56 011 11 722 112
120 154 162 97 684 56 478 11 665 634
121 154 162 97 214 56 949 11 608 685
122 154 162 96 739 57 423 11 551 262
123 154 162 96 261 57 902 11 493 360
124 154 162 95 778 58 384 11 434 976
125 154 162 95 291 58 871 11 376 105
126 154 162 94 801 59 361 11 316 744
127 154 162 94 306 59 856 11 256 888
128 154 162 93 807 60 355 11 196 533
129 154 162 93 304 60 858 11 135 675
130 154 162 92 797 61 365 11 074 310
131 154 162 92 286 61 876 11 012 434
132 154 162 91 770 62 392 10 950 042
133 154 162 91 250 62 912 10 887 130
134 154 162 90 726 63 436 10 823 694
135 154 162 90 197 63 965 10 759 729
136 154 162 89 664 64 498 10 695 232
137 154 162 89 127 65 035 10 630 196
138 154 162 88 585 65 577 10 564 619
139 154 162 88 038 66 124 10 498 495
140 154 162 87 487 66 675 10 431 821
141 154 162 86 932 67 230 10 364 590
142 154 162 86 372 67 791 10 296 800
143 154 162 85 807 68 356 10 228 444
144 154 162 85 237 68 925 10 159 519
145 154 162 84 663 69 500 10 090 019
146 154 162 84 083 70 079 10 019 941
147 154 162 83 500 70 663 9 949 278
148 154 162 82 911 71 252 9 878 026
149 154 162 82 317 71 845 9 806 181
150 154 162 81 718 72 444 9 733 737
151 154 162 81 114 73 048 9 660 689
152 154 162 80 506 73 656 9 587 033
153 154 162 79 892 74 270 9 512 763
154 154 162 79 273 74 889 9 437 873
155 154 162 78 649 75 513 9 362 360
156 154 162 78 020 76 143 9 286 218
157 154 162 77 385 76 777 9 209 441
158 154 162 76 745 77 417 9 132 024
159 154 162 76 100 78 062 9 053 962
160 154 162 75 450 78 713 8 975 249
161 154 162 74 794 79 368 8 895 881
162 154 162 74 132 80 030 8 815 851
163 154 162 73 465 80 697 8 735 154
164 154 162 72 793 81 369 8 653 785
165 154 162 72 115 82 047 8 571 737
166 154 162 71 431 82 731 8 489 006
167 154 162 70 742 83 420 8 405 586
168 154 162 70 047 84 116 8 321 470
169 154 162 69 346 84 817 8 236 654
170 154 162 68 639 85 523 8 151 130
171 154 162 67 926 86 236 8 064 894
172 154 162 67 207 86 955 7 977 939
173 154 162 66 483 87 679 7 890 260
174 154 162 65 752 88 410 7 801 850
175 154 162 65 015 89 147 7 712 703
176 154 162 64 273 89 890 7 622 813
177 154 162 63 523 90 639 7 532 175
178 154 162 62 768 91 394 7 440 781
179 154 162 62 007 92 156 7 348 625
180 154 162 61 239 92 924 7 255 701
181 154 162 60 464 93 698 7 162 003
182 154 162 59 683 94 479 7 067 524
183 154 162 58 896 95 266 6 972 258
184 154 162 58 102 96 060 6 876 198
185 154 162 57 302 96 861 6 779 338
186 154 162 56 494 97 668 6 681 670
187 154 162 55 681 98 482 6 583 188
188 154 162 54 860 99 302 6 483 886
189 154 162 54 032 100 130 6 383 756
190 154 162 53 198 100 964 6 282 792
191 154 162 52 357 101 806 6 180 986
192 154 162 51 508 102 654 6 078 332
193 154 162 50 653 103 509 5 974 823
194 154 162 49 790 104 372 5 870 451
195 154 162 48 920 105 242 5 765 209
196 154 162 48 043 106 119 5 659 090
197 154 162 47 159 107 003 5 552 087
198 154 162 46 267 107 895 5 444 192
199 154 162 45 368 108 794 5 335 398
200 154 162 44 462 109 701 5 225 698
201 154 162 43 547 110 615 5 115 083
202 154 162 42 626 111 537 5 003 546
203 154 162 41 696 112 466 4 891 081
204 154 162 40 759 113 403 4 777 677
205 154 162 39 814 114 348 4 663 329
206 154 162 38 861 115 301 4 548 028
207 154 162 37 900 116 262 4 431 766
208 154 162 36 931 117 231 4 314 535
209 154 162 35 954 118 208 4 196 327
210 154 162 34 969 119 193 4 077 135
211 154 162 33 976 120 186 3 956 948
212 154 162 32 975 121 188 3 835 761
213 154 162 31 965 122 198 3 713 563
214 154 162 30 946 123 216 3 590 347
215 154 162 29 920 124 243 3 466 105
216 154 162 28 884 125 278 3 340 827
217 154 162 27 840 126 322 3 214 505
218 154 162 26 788 127 375 3 087 130
219 154 162 25 726 128 436 2 958 694
220 154 162 24 656 129 506 2 829 188
221 154 162 23 577 130 586 2 698 602
222 154 162 22 488 131 674 2 566 928
223 154 162 21 391 132 771 2 434 157
224 154 162 20 285 133 878 2 300 279
225 154 162 19 169 134 993 2 165 286
226 154 162 18 044 136 118 2 029 168
227 154 162 16 910 137 252 1 891 916
228 154 162 15 766 138 396 1 753 519
229 154 162 14 613 139 550 1 613 970
230 154 162 13 450 140 712 1 473 257
231 154 162 12 277 141 885 1 331 372
232 154 162 11 095 143 067 1 188 305
233 154 162 9 903 144 260 1 044 045
234 154 162 8 700 145 462 898 583
235 154 162 7 488 146 674 751 909
236 154 162 6 266 147 896 604 013
237 154 162 5 033 149 129 454 884
238 154 162 3 791 150 372 304 513
239 154 162 2 538 151 625 152 888
240 154 162 1 274 152 888 -0

Get more info / Ask a question