M Kuils River, Bottelary Road Townhouses From R 1 400 000 KOGELBERG The dream starts here! Purchase one of 107 upmarket duplexes in this prestigious and secure estate. Kogelberg Estate boasts the perfect marriage between tranquillity and convenience, being set in a beautiful and peaceful location in Kuils River yet close to a plethora of necessary amenities and with easy access to the R300 and N1.
This is the ultimate lifestyle opportunity whether you’re a M career-driven professional or yearning for a quiet life, not to mention the undeniably beautiful design of these modern and KOGELBERG luxurious units.
Kogelberg consists out of 2 types of units – 72sqm - 2 Bedroom duplex units at R 1 350 000 and 102sqm - 3 Bedroom duplex units. (These are sold out)
What do you want more for an investment? Annual Capital Growth Rate 9.00 9.00 9.00 9.00
Purchase a duplex now. Market Value 1 526 000,00 1 663 340,00 1 813 040,60 1 976 214,25
Outstanding Bond Amount 1 372 969,63 1 343 476,91 1 311 297,53 1 276 186,73
Equity 1 153 030,37 319 863,09 501 743,07 700 027,52
Year Amount 1 2 3 4
2021 2022 2023 2024
Rent Income 131 100,00 144 210,00 158 631,00 174 494,10
Property Management Fee - 13 800,00 - 15 180,00 - 16 698,00 - 18 367,80
Rates - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00
Levies - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 WHY KOGELBERG ESTATE?
BENEFITS ☑ All transfer fees are included ☑ Apartments from R 1 400 000 ☑ Estimated Rental Income from R 10 500 ☑ Bond Repayments from = R 12 268 over 30 years ☑ Tenant placements through Harcourts Dunn Rentals ☑ Prime Interest Rate = 9,75% ☑ 24 Hour Security Complex ☑ Rent Value Ratio = 0,98% ☑ High Capital Growth ☑ Up to 100% bonds ☑ Levies ± R898 ☑ R 20 000 deposit (Investors) ☑ R 10 000 deposit (First Time Buyers)
INVESTMENT FORECAST
Annual Capital Growth Rate 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00
Market Value 1 526 000,00 1 663 340,00 1 813 040,60 1 976 214,25 2 154 073,54 2 347 940,16 2 559 254,77 2 789 587,70 3 040 650,59 3 314 309,14 3 612 596,97 3 937 730,69
Outstanding Bond Amount 1 372 969,63 1 343 476,91 1 311 297,53 1 276 186,73 1 237 877,50 1 196 078,45 1 150 471,68 1 100 710,32 1 046 415,91 987 175,51 922 538,56 852 013,45
Equity 1 153 030,37 319 863,09 501 743,07 700 027,52 916 196,04 1 151 861,71 1 408 783,09 1 688 877,38 1 994 234,68 2 327 133,63 2 690 058,41 3 085 717,24
Year Amount 1 2 3 4 5 6 7 8 9 10 11 12
2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
Rent Income 131 100,00 144 210,00 158 631,00 174 494,10 191 943,51 211 137,86 232 251,65 255 476,81 281 024,49 309 126,94 340 039,64 374 043,60
Property Management Fee - 13 800,00 - 15 180,00 - 16 698,00 - 18 367,80 - 20 204,58 - 22 225,04 - 24 447,54 - 26 892,30 - 29 581,53 - 32 539,68 - 35 793,65 - 39 373,01
Rates - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00 - 4 000,00
Levies - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 - 13 200,00 KUILSRIVER GOLF CLUB PAPPAGAAIBERG SIMONSBERG KOGELBERG TOWERKOP
9.00 9.00
3 612 596,97 3 937 730,69 HAWEQUA
922 538,56 852 013,45
2 690 058,41 3 085 717,24
11 12
2031 2032
340 039,64 374 043,60
- 35 793,65 - 39 373,01
- 4 000,00 - 4 000,00 BOTTELARY ROAD
- 13 200,00 - 13 200,00 Kogelberg Estate is set in a beautiful and peaceful location in Kuils River. It’s LOCATION close to a plethora of necessary amenities and with easy access to the R300 and N1.
M
KOGELBERG
Medical: Travel: Recreation: Education: Netcare Kuilsriver Hospital Stellenbosch Haasendal Mall Destinatus Private School 3.9km 20km 1.8km 950m Dis-Chem Pharmacy Haasendal Cape Town Kuils River Golf Club Bottelary Primary School 1.8km 32.7km 650m 5km SITE DEVELOPMENT PLAN
SOLD SOLD SOLD SOLD SOLD
SOLD
SOLD
SOLD
SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD
SOLD
SOLD
SOLD
SOLD
SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD SOLD
SOLD
SOLD
SOLD
SOLD SOLD
SOLD
SOLD SOLD SOLD SOLD SOLD 2 BEDROOM DUPLEX 021 821 2237 [email protected]