Recommended
More Related Content
Viewers also liked
Viewers also liked (11)
Similar to Investors Presentation Emailer
Similar to Investors Presentation Emailer (20)
Investors Presentation Emailer
- 1. Investors Rental Proposal DARRYL JACKSON cell: 082 563 2843 email: darryl@missionholdinggroup.co.za 4 Pearce Street, Berea, East London, 5241, Tel: 043 726 0551
- 2. MISSION STATEMENT The Mission Holding Group will be focussing on the Private and Green Development of Properties at Glengariff (Balugha River Estate), 15km east of East London and Kidd’s Beach, 25km West of East London, within the Urban Edge of East London. We are totally vertically integrated, from buying the undeveloped land, to servicing the land and then finally constructing and selling/renting completed buildings to our clients. We also manage our own private, gated and secure estates by establishing HOA’s with the majority of the Trustees, being Developers Trustees, whilst we still own one property within a portion with its own HOA. Each development has its own architectural guidelines. We view ourselves as partners with our clients, our suppliers, our employees, our communities and our environment. We must all experience a positive difference after an interaction with one another. Our aim is to become the leading Private Green Property Developer in the Eastern Cape over the next 5 years. Our objective is to build at least 1000 residential dwellings over the next 5 years. We are addressing the needs of our prospective clients by developing different types of residential clusters for: New entrants (Affordable R500 000.00 units), the medium income groups (R900 000.00 to R1.8 million), the high income groups (R1.8 to R5.0 million) and the Retirement group (R750 000.00 to R1.5 million). The aim is to build secure, green developments with most of the required amenities situatedwithinorclosetothedevelopments.Jobcreation,trainingandcreatingbusiness opportunities for the immediate communities is a top priority at all times. The residents of our developments must feel satisfied with the property investment that they have made; and thus become proud ambassadors. VISION STATEMENT The Mission Holding Group strives to be the leading private green property developer in the Eastern Cape
- 3. introduction to the Kidds Beach Green Estate! This small hamlet, 25 km’s South of East London along the Sunshine Coast, is situated on one of the most beautiful routes stretching from Port Elizabeth in the West to beyond East London in the East. The Sunshine Coasts boasts hundreds of kilometres of stunning beaches and more than a million hectares of malaria free game reserves, a route truly deserving of its name. Taking lead from global trends in the housing market; The Kidds Beach Green Estate aims to create a secure space at the coast that allows for an affordable quality lifestyle. Residents live in harmony with nature; the re-establishment of indigenous plants and trees and the reduction of individuals carbon foot print is a vital part of the Estate philosophy. With it’s panoramic sea and country views; accessibility to Bhiso, King Williams Town and East London, why wouldn’t you want to call this home? Kidds Beach to East London Airport: 20Km Kidds Beach to Bisho: 49Km KIDDS BEACH SHUTTLE SERVICE UMLELE HEIGHTS/CALTEX GARAGE PICK UP TIMES & *ROUTES call our driver : 082 909 8737 to book your next trip! EL SchoolS Monday - Friday 6h00 East London Monday - Saturday 9h00 Greenfields Monday - Saturday 12h30 no transfer fees coastal living secure gated green estate ample garden space pet friendly On show daily: monday - friday 9h00 - 17h00 Saturday - sunday 11h00 - 17h00
- 4. MAP & LAYOUT future development phases NOW SELLING NOW SELLING Future Umlele Heights retail future school hotel retirement village retirementvillage
- 5. (Sectional Title) Product type, Affordable Housing Gated security Estate Access control Managed by Merville Properties Levy R 350 / month – Body Corporate Enforced House Rules Common areas managed by HOA staff Demographics: New product Same demographic profile as Umlele Terraces LSM 5-7 Middle / Upper management Earnings from R 20 000 / month A2 - 2 UNITS 68sqm A3-2UNITS 68sqm A4-2UNITS 68sqm E2 - 4 UNITS 68sqm E1-4UNITS 68sqm A1-2UNITS 68sqm G2 - GARAGES 6 UNITS G1-GARAGES 7UNITS B5-2UNITS110sqm B6-2UNITS110sqm B3-2UNITS 110sqm B4-2UNITS 110sqm E3-4UNITS 68sqm D2-4UNITS 55sqm A5-2UNITS 68sqm D1-4UNITS 55sqm A6-2UNITS 68sqm D3-4UNITS 55sqm B2-2UNITS 110sqm B1-2UNITS 110sqm Umlele Terraces , East London Erf 1363, Umlele Heights GROUP - A 16 UNITS GROUP - B 12 UNITS GROUP - C 20 UNITS VVV VVVVVV VVVVV A1 A2 A3 A4 A5 A6 - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 4 UNITS 55sqm - 4 UNITS 55sqm - 4 UNITS 55sqm - 4 UNITS 68sqm - 4 UNITS 68dqm - 4 UNITS 68sqm G1 - 7 UNITS G2 - 6 UNITS B1 B2 B3 B4 B5 B6 D1 D2 D3 E1 E2 E3 LEGEND OF UNITS: V - 14 VISITOR PARKING - 2 UNITS sqm A3-2UNITS 68sqm A4-2UNITS 68sqm E2 - 4 UNITS 68sqm 2 - GARAGES UNITS G1-GARAGES 7UNITS B5-2UNITS110sqm B6-2UNITS110sqm B3-2UNITS 110sqm B4-2UNITS 110sqm E3-4UNITS 68sqm D2-4UNITS 55sqm A5-2UNITS 68sqm D1-4UNITS 55sqm A6-2UNITS 68sqm D3-4UNITS 55sqm B2-2UNITS 110sqm B1-2UNITS 110sqm Umlele Terraces , East London Erf 1363, Umlele Heights OUP - A UNITS GROUP - B 12 UNITS GROUP - C 20 UNITS VVV VVVVVV VVVVV A1 A2 A3 A4 A5 A6 - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 4 UNITS 55sqm - 4 UNITS 55sqm - 4 UNITS 55sqm - 4 UNITS 68sqm - 4 UNITS 68dqm - 4 UNITS 68sqm G1 - 7 UNITS G2 - 6 UNITS B1 B2 B3 B4 B5 B6 D1 D2 D3 E1 E2 E3 LEGEND OF UNITS: V - 14 VISITOR PARKING legend of unitsgroup c: 20 unitsgroup B: 12 unitsumlele terraces group A: 16 units sectional & free hold title breakdown PERIWINKLE – SIMPLEX R575 000 2 Bedrooms, 1 bathroom, Open plan living, dining,, Drying Yard Oyster – Duplex R695 000 Option 1: 3 bedroom, 1 bathroom, Open plan living dining , drying yard Option 2: 2 bedroom 1 bathroom,Open plan living dining , drying yard Mussel – duplex R995 000 3 bedroom, 2 bathroom, Open plan living dining, , Drying yard INCLUDED IN ALL PURCHASE OPTIONS ABOVE Optional Single garages / open parking Built in cupboards, Shower glass panel, Bathroom accessories, Solar geyser
- 6. Phase 5 SELLING NOW: only 37 units availableSize options: 60m2, 68m2, 74m2, 90m2 Umlele Heights How affordable will my new home be? (free hold) Product type, Affordable Housing Gated security Estate Access control Managed by Merville Properties Levy R 275 / month – Home Owners Association Enforced House Rules Common areas managed by HOA staff Demographics 60 % single black woman LSM 5-7 Middle / Upper management Earnings from R 20 000 / month 1381 1268138013791378137713761375 1374 1373 1372 1371 1370 1369 1368 1367 1366 1365 1364 1275 1276 1386 1387 1389 1388 1383 1384 1385 1390 1391 1392 1273 1382 1272 1271 1270 1269 UMLELE HEIGHTS - PHASE 5 (NOVEMBER 2015) 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 90 m² 74 m 60 m ² ² 68 m 60 m ² ² 68 m 60 m ² ² 68 m 60 m ² ² 68 m 60 m ² ² 68 m 60 m ² ² 68 m 60 m ² ² 68 m 60 m ² ² 74 m 60 m ² ² 74 m 60 m ² ² Transfer fees.........................................................R0.00 Levy ...........................................................................R275 Rates & Taxes ( based on market value)..........................R300p/m Eskom Prepaid (approximately).................................R300p/m
- 7. BUY TO RENT • 8% annual rental escalation. • Rental income is based on 2015 achievable rentals • Pricing is based on the purchase of 4 units In the event that you do not wish to purchase 4 units, the discount falls away, however , there is a Rental assistance product available based on the purchase of two units. This product is geared towards assisting investors covering the initial cost of ownership versus bond repayments. The R.A.P equates to a monthly repayment to the investor of R 1000 per month, per unit for the first year of ownership. The product is ideally sorted for young investors who want to start climbing the property ladder, but can`t afford the initially rental short fall. Land lord benefits • High demand for units as there are waiting lists • Approved by all Financial Institutions. • 98% of the first 4 phases sold in 18 months, • 50% of phase 5& 6 booked in 3 months • Regional shopping centre planned for fourth quarter of 2016 • Tax rebate as per Section 13 sex. • Depreciation allowance of 5% on cost of structure to a maximum of 55% of R 350 000. • Tenant activities managed by HOA/ Body Corporate • Dedicated Estate Manager • Strictly enforced House Rules • Access control • Consolidated rental units • Land lord access to tenants. • Limited maintenance costs • Body Corporate responsible for upkeep of building exterior. • Durable finishes • Maintenance of common property. Please Note: Rental income does not take into account Section 13 sex 5% rebate BUY TO RENT & LAndlord benefits
- 8. other developments NO TRANSFER FEES WITHIN SECURE GATED ESTATE PET FRIENDLY AMPLE GARDEN SPACE COASTAL LIVING Priced from R1 350 000 • Buy now build later option • Solar geyser, gas stove, jojo tank included in purchase
- 9. RENTAL PROPOSAL (RAP) RENTAL PROPOSAL (RAP) YearEscLevyratesBondTotalEsc(Rands)RentalR.A.PTOTALPerAnnumROIAnnualYield 18%R250,00R282,47R5521,00R6053,47R0,00R5700,00R1000,00R6700,00R80400,0010,68%12,86% 28%R250,00R282,47R5521,00R6053,47R456,00R6156,00R0,00R6612,00R79344,009,23%12,70% 38%R250,00R282,47R5521,00R6053,47R492,48R6648,48R0,00R7140,96R85691,5217,96%13,71% 48%R250,00R282,47R5521,00R6053,47R531,88R7180,36R0,00R7712,24R92546,8427,40%14,81% 58%R250,00R282,47R5521,00R6053,47R574,43R7754,79R0,00R8329,22R99950,5937,59%15,99% YearEscLevyratesBondTotalEsc(Rands)RentalR.A.PTOTALPerAnnumROIAnnualYield 18%R250,00R341,22R6670,00R7261,22R0,00R6250,00R1000,00R7250,00R87000,00-0,15%11,52% 28%R250,00R341,22R6670,00R7261,22R500,00R6750,00R0,00R7250,00R87000,00-0,15%11,52% 38%R250,00R341,22R6670,00R7261,22R540,00R7290,00R0,00R7830,00R93960,007,83%12,45% 48%R250,00R341,22R6670,00R7261,22R583,20R7873,20R0,00R8456,40R101476,8016,46%13,44% 58%R250,00R341,22R6670,00R7261,22R629,86R8503,06R0,00R9132,91R109594,9425,78%14,52% YearEscLevyratesBondTotalEsc(Rands)RentalR.A.PTOTALPerAnnumROIAnnualYield 18%R250,00R377,38R7378,00R8005,38R0,00R6750,00R1000,00R7750,00R93000,00-3,19%11,14% 28%R250,00R377,38R7378,00R8005,38R540,00R7290,00R0,00R7830,00R93960,00-2,19%11,25% 38%R250,00R377,38R7378,00R8005,38R583,20R7873,20R0,00R8456,40R101476,805,63%12,15% 48%R250,00R377,38R7378,00R8005,38R629,86R8503,06R0,00R9132,91R109594,9414,08%13,13% 58%R250,00R377,38R7378,00R8005,38R680,24R9183,30R0,00R9863,54R118362,5423,21%14,18% PurchasePrice..........R625000,00 Interestrate%..........10,25% Deposit....................10% Deposit....................R62500 Bondperiod(yrs)......20 LTV..........................90% Bondamount...........R562500,00 Rentalescl................8% Title.........................Freehold Levy.........................R250 Rate&Taxes.............R282 Anticipatedunitvalueafter5years Atrateof7,5%growth=R897270 Anticipatedunitvalueafter5years Atrateof7,5%growth=R1083900 Anticipatedunitvalueafter5years Atrateof7,5%growth=R1198750 PurchasePrice..........R755000,00 Interestrate%..........10,25% Deposit....................10% Deposit....................R75500 Bondperiod(yrs)......20 Bondamount...........R679500,00 LTV..........................90% Rentalescl................8% Title.........................Freehold Levy.........................R250 Rate&Taxes.............R341 SIZE:60m2 SIZE:74m2 PurchasePrice..........R835000,00 Interestrate%..........10,25% Deposit....................10% Deposit....................R83500 Bondamount..........R751500 Bondperiod(yrs)......20 LTV..........................90% Rentalescl................8% Title.........................Freehold Levy.........................R250 Rate&Taxes.............R377 SIZE:90m2 UMLELEHEIGHTSPHASE5 UMLELEHEIGHTSPHASE5 UMLELEHEIGHTSPHASE5 ROI:Returnonmonthlyinvestmentaas%Yield:Returnoncapitalinvestmentasa%R.A.P:Developer`srentalassisstanceProduct
- 10. RENTAL PROPOSAL (RAP) RENTAL PROPOSAL (RAP) YearEscLevyratesBondTotalEsc(Rands)RentalR.A.PTOTALPerAnnumROIAnnualYield 18%R350,00R259,87R5080,00R5689,87R0,00R5700,00R1000,00R6700,00R80400,0017,75%13,98% 28%R350,00R259,87R5080,00R5689,87R456,00R6156,00R0,00R6612,00R79344,0016,21%13,80% 38%R350,00R259,87R5080,00R5689,87R492,48R6648,48R0,00R7140,96R85691,5225,50%14,90% 48%R350,00R259,87R5080,00R5689,87R531,88R7180,36R0,00R7712,24R92546,8435,54%16,10% 58%R350,00R259,87R5080,00R5689,87R574,43R7754,79R0,00R8329,22R99950,5946,39%17,38% YearEscLevyratesBondTotalEsc(Rands)RentalR.A.PTOTALPerAnnumROIAnnualYield 18%R350,00R314,11R6135,00R6799,11R0,00R6250,00R1000,00R7250,00R87000,006,63%12,52% 28%R350,00R314,11R6135,00R6799,11R500,00R6750,00R0,00R7250,00R87000,006,63%12,52% 38%R350,00R314,11R6135,00R6799,11R540,00R7290,00R0,00R7830,00R93960,0015,16%13,52% 48%R350,00R314,11R6135,00R6799,11R583,20R7873,20R0,00R8456,40R101476,8024,38%14,60% 58%R350,00R314,11R6135,00R6799,11R629,86R8503,06R0,00R9132,91R109594,9434,33%15,77% YearEscLevyratesBondTotalEsc(Rands)RentalR.A.PTOTALPerAnnumROIAnnualYield 18%R350,00R449,69R8790,00R9589,69R0,00R7500,00R1000,00R8500,00R102000,00-11,36%10,25% 28%R350,00R449,69R8790,00R9589,69R600,00R8100,00R0,00R8700,00R104400,00-9,28%10,49% 38%R350,00R449,69R8790,00R9589,69R648,00R8748,00R0,00R9396,00R112752,00-2,02%11,33% 48%R350,00R449,69R8790,00R9589,69R699,84R9447,84R0,00R10147,68R121772,165,82%12,24% 58%R350,00R449,69R8790,00R9589,69R755,83R10203,67R0,00R10959,49R131513,9314,28%13,22% PurchasePrice..........R575000,00 Interestrate%..........10,25% Deposit....................10% Deposit....................R57500 Bondperiod(yrs)......20 LTV..........................90% Bondamount...........R517500,00 Rentalesc.................8% Title.........................Sectional Levy.........................R350 Rate&Taxes.............R260 PurchasePrice..........R695000,00 Interestrate%..........10,25% Deposit....................10% Deposit....................R69500 Bondperiod(yrs)......20 LTV..........................90% Bondamount...........R625500,00 Rentalesc.................8% Title.........................Sectional Levy.........................R350 Rate&Taxes.............R314 PERIWINKLE OYSTER PurchasePrice..........R995000,00 Interestrate%..........10,25% Deposit....................10% Deposit....................R99500 Bondperiod(yrs)......20 LTV..........................90% Bondamount...........R895500,00 Rentalesc.................8% Title.........................Sectional Levy.........................R350 Rate&Taxes.............R450 MUSSEL UMLELETERRACES UMLELETERRACES UMLELETERRACES Anticipatedunitvalueafter5years Atrateof7,5%growth=R825480 Anticipatedunitvalueafter5years Atrateof7,5%growth=R997760 Anticipatedunitvalueafter5years Atrateof7,5%growth=R1428450 ROI:Returnonmonthlyinvestmentaas%Yield:Returnoncapitalinvestmentasa%R.A.P:Developer`srentalassisstanceProduct
- 11. RENTAL PROPOSAL (4 UNITS)RENTAL PROPOSAL (4 UNITS) YEARESCLEVYRATESBONDTOTALESC(RANDS)RENTALR.A.PTOTALPERANNUMANNUALYIELD 18%R250,00R268,35R0,00R518,35R0,00R5700,00R0,00R5700,00R68400,0011,52% 28%R250,00R268,35R0,00R518,35R456,00R6156,00R0,00R6612,00R79344,0013,36% 38%R250,00R268,35R0,00R518,35R492,48R6648,48R0,00R7140,96R85691,5214,43% 48%R250,00R268,35R0,00R518,35R531,88R7180,36R0,00R7712,24R92546,8415,59% 58%R250,00R268,35R0,00R518,35R574,43R7754,79R0,00R8329,22R99950,5916,83% YEARESCLEVYRATESBONDTOTALESC(RANDS)RENTALR.A.PTOTALPERANNUMANNUALYIELD 18%R250,00R324,16R0,00R574,16R0,00R6250,00R0,00R6250,00R75000,0010,46% 28%R250,00R324,16R0,00R574,16R500,00R6750,00R0,00R7250,00R87000,0012,13% 38%R250,00R324,16R0,00R574,16R540,00R7290,00R0,00R7830,00R93960,0013,10% 48%R250,00R324,16R0,00R574,16R583,20R7873,20R0,00R8456,40R101476,8014,15% 58%R250,00R324,16R0,00R574,16R629,86R8503,06R0,00R9132,91R109594,9415,28% RetailPrice...............R625,000.00 *InvestorPrice.........R593,750.00 Interestrate.............%0.00% Deposit...................R0 Bondperiod.............(yrs)0 LTV..........................0% Bondamount..........R0.00 Rentalescl...............8% Title.........................Freehold Levy........................R250 Rate&Taxes...........R268 RetailPrice..............R755000,00 *Investor`sPrice......R717250,00 Interestrate%..........0,00% Deposit....................R0 Bondperiod(yrs)......0 Bondamount...........R0,00 LTV..........................0% Rentalescl................8% Title.........................Freehold Levy.........................R250 Rate&Taxes.............R324 SIZE:60m2 SIZE:74m2 YEARESCLEVYRATESBONDTOTALESC(RANDS)RENTALR.A.PTOTALPERANNUMANNUALYIELD 18%R250,00R358,51R0,00R608,51R0,00R6750,00R0,00R6750,00R81000,0010,21% 28%R250,00R358,51R0,00R608,51R540,00R7290,00R0,00R7830,00R93960,0011,84% 38%R250,00R358,51R0,00R608,51R583,20R7873,20R0,00R8456,40R101476,8012,79% 48%R250,00R358,51R0,00R608,51R629,86R8503,06R0,00R9132,91R109594,9413,82% 58%R250,00R358,51R0,00R608,51R680,24R9183,30R0,00R9863,54R118362,5414,92% RetailPrice..............R835000,00 *Investor`sPrice......R793250,00 Interestrate%..........0,00% Deposit....................R0 Bondamount..........R0 Bondperiod(yrs)......0 LTV..........................0% Rentalescl................8% Title.........................Freehold Levy.........................R250 Rate&Taxes.............R359 SIZE:90m2 UMLELEHEIGHTSPHASE5 UMLELEHEIGHTSPHASE5 UMLELEHEIGHTSPHASE5 Anticipatedunitvalueafter5years Atrateof7,5%growth=R852400 Anticipatedunitvalueafter5years Atrateof7,5%growth=R1029700 Anticipatedunitvalueafter5years Atrateof7,5%growth=R1138810 ROI:Returnonmonthlyinvestmentaas%Yield:Returnoncapitalinvestmentasa%R.A.P:Developer`srentalassisstanceProduct*:basedonpurchaseofmin4units
- 12. RENTAL PROPOSAL (4 UNITS)RENTAL PROPOSAL (4 UNITS) YEARESCLEVYRATESBONDTOTALESC(RANDS)RENTALR.A.PTOTALPERANNUMANNUALYIELD 18%R350,00R246,88R0,00R596,88R0,00R5700,00R0,00R5700,00R68400,0012,52% 28%R350,00R246,88R0,00R596,88R456,00R6156,00R0,00R6612,00R79344,0014,53% 38%R350,00R246,88R0,00R596,88R492,48R6648,48R0,00R7140,96R85691,5215,69% 48%R350,00R246,88R0,00R596,88R531,88R7180,36R0,00R7712,24R92546,8416,94% 58%R350,00R246,88R0,00R596,88R574,43R7754,79R0,00R8329,22R99950,5918,30% YEARESCLEVYRATESBONDTOTALESC(RANDS)RENTALR.A.PTOTALPERANNUMANNUALYIELD 18%R350,00R298,40R0,00R648,40R0,00R6250,00R0,00R6250,00R75000,0011,36% 28%R350,00R298,40R0,00R648,40R500,00R6750,00R0,00R7250,00R87000,0013,18% 38%R350,00R298,40R0,00R648,40R540,00R7290,00R0,00R7830,00R93960,0014,23% 48%R350,00R298,40R0,00R648,40R583,20R7873,20R0,00R8456,40R101476,8015,37% 58%R350,00R298,40R0,00R648,40R629,86R8503,06R0,00R9132,91R109594,9416,60% RetailPrice..............R575000,00 *Investor`sPrice......R546250,00 Interestrate%..........0,00% Deposit....................R0 Bondperiod(yrs)......0 LTV..........................0% Bondamount...........R0,00 Rentalescl................8% Title.........................Sectional Levy.........................R350 Rate&Taxes.............R247 RetailPrice..............R695000,00 *Investor`sPrice.......R660250,00 Interestrate%..........0,00% Deposit....................R0 Bondperiod(yrs)......0 LTV..........................0% Bondamount...........R0,00 Rentalescl................8% Title.........................Sectional Levy.........................R350 Rate&Taxes.............R298 PERIWINKLE OYSTER YEARESCLEVYRATESBONDTOTALESC(RANDS)RENTALR.A.PTOTALPERANNUMANNUALYIELD 18%R350,00R427,21R0,00R777,21R0,00R7500,00R0,00R7500,00R90000,009,52% 28%R350,00R427,21R0,00R777,21R600,00R8100,00R0,00R8700,00R104400,0011,04% 38%R350,00R427,21R0,00R777,21R648,00R8748,00R0,00R9396,00R112752,0011,93% 48%R350,00R427,21R0,00R777,21R699,84R9447,84R0,00R10147,68R121772,1612,88% 58%R350,00R427,21R0,00R777,21R755,83R10203,67R0,00R10959,49R131513,9313,91% RetailPrice...............R995000,00 *Investor`sPrice......R945250,00 Interestrate%..........0,00% Deposit....................R0 Bondperiod(yrs)......0 LTV..........................0% Bondamount...........R0,00 Rentalescl................8% Title.........................Sectional Levy.........................R350 Rate&Taxes.............R427 MUSSEL UMLELETERRACES UMLELETERRACES UMLELETERRACES ROI:Returnonmonthlyinvestmentaas%Yield:Returnoncapitalinvestmentasa%R.A.P:Developer`srentalassisstanceProduct*:basedonpurchaseofmin4units Anticipatedunitvalueafter5years Atrateof7,5%growth=R784212,52 Anticipatedunitvalueafter5years Atrateof7,5%growth=R947874,26 Anticipatedunitvalueafter5years Atrateof7,5%growth=R1357028,62