Sale
South Africa

3

Beds

5

Baths

3

Parking

142 m²

Floor area

312 m²

Stand size

House 5 beds 5 baths 142 m²

About this property

Excellent opportunity to acquire a fully tenanted, income-generating property in Brooklyn, Cape Town, ideally located close to Koeberg Road and all major amenities including schools, shops, public transport routes, the beach and Cape Town CBD.

This property is marketed and will be purchased with the existing tenancy in place, making it a ready-made investment with immediate cash flow. The property generates a stable monthly income of R15,000, offering investors a high-yield opportunity with an estimated 10%+ cap rate at the asking price of R1,800,000.

The property is professionally managed by a reliable Master Tenant (sub-lessor) who has been in place for many years. Payment records for the past 6 months are available to verify the consistent rental income and stable cash flow.

Over the past two years, the owner has invested in various repairs and improvements, all managed by the current team. Payment records for these works are available, confirming the property is well maintained and investment-ready.

The main house offers 3 bedrooms, a kitchen, lounge and family bathroom, with tiled and wooden flooring throughout and prepaid electricity installed. At the rear of the property there are 2 self-contained flatlets, each consisting of 1 bedroom, bathroom and kitchen area, contributing to the overall rental income.

The property is fully walled and enclosed, with paved grounds throughout and secure parking for up to 3 vehicles within the premises. Erf size 312 sqm | Building extent 142 sqm | Rates approximately R499 per month | Pet friendly | Building plans available. The property is in average, unrenovated condition, presenting an excellent opportunity for investors seeking consistent rental income with long-standing tenancy already in place.

Rooms & layout

Bedroom × 5
Bathroom × 5
Kitchen × 3
Lounge
Garage × 3

Features & amenities

Income generatingFully tenantedInvestment propertySecure parkingPaved groundsFully walledPet friendlyPrepaid electricityWooden flooringTiled flooring

Price & ownership

Asking price R 1 750 000
Price per m² R 12 324
Municipal valuation -

Cost to buy (indicative)

Purchase type is not confirmed below. Transfer duty is estimated for a standard resale (not a VAT-inclusive developer or vendor sale). Check with the agent.

Upfront split

Property price R 1,8M
Taxes + legal + admin fees R 54,9K

Rough split: 97.0% purchase price, 3.0% buying costs.

  • Asking price R 1 750 000
  • Transfer duty (est.) R 18 786
  • Deeds Office (transfer) R 1 521
  • Conveyancing (est., incl. VAT) R 34 500
  • Deeds lodgement R 52
  • Total indicative R 1 804 859

Estimates from SARS transfer duty tables, Deeds Office–style fees, and LSSA conveyancing guidelines. Not financial or legal advice — confirm with your attorney. Duty uses the higher of price or market value.

Table ref: sars_2025-04-01

Bond Calculator

R 16 526 /month

Total paid over 20 years (deposit + repayments): R 4 141 188

Deposit 10% · R 175 000
Loan term 20 years
5 yr 30 yr
Interest rate 11.25% p.a.
5% Prime ~11.25% 20%

Monthly repayment vs interest rate (deposit fixed at 10%)

Monthly repayment vs deposit percentage (rate fixed at 11.25%)

Indicative estimate only. Loan of R 1 575 000 over 20 years at 11.25%. Speak to a bond originator for a formal quote.

© 2026 Fermain Pty Ltd, trading as Yagr.