IQprop

Analyse a deal

Paste a listing link or type the numbers in — the verdict updates as you type.

Free: 1 of 1 property left in OctoberUnlimited with Investor

All figures are guidelines only — not financial advice. Actual outcomes depend on bank approval, achievable rent, interest rates and individual market conditions. The interest rate is held constant across all five years; this is an assumption, not a forecast.

Calculated at prime 10.75%, effective 25 Sep 2026. Saved analyses record the rate they were run at, so reopening one shows what you were shown.

NV
This deal
−R4 651/month now · R388 502 cash
Deal inputs
Property
Financing

Deposit of R300 000

Income & running costs
Assumptions

TPN forecasts 4.5–5.5% for 2026. More than half of tenants regard increases above 4% as unsustainable.

Operating costs escalate independently of rent, and vacancy is deducted before all other items. Holding costs flat while escalating rent flatters every deal.

What to offer · Asking R1 500 000 · Rent R13 000/month

What to offer

See the most you can offer for each T-rating — from “pays from day one” to your walk-away price — and download an offer sheet for the agent.

Sign in to see your offer pricesTry Investor free for 7 days, no card. Then R99 a month if you keep it.
Result · deal verdict · Rate 10.75% · Prime 10.75%
NVT-rating

NV — not viable

The T-rating counts how many years of rent increases it takes before the rent covers the bond and every running cost. T0 is day one; NV means not within four years.

You top up R4 651 a month now, and still R3 206 a month in 4 years.

Rent increases narrow the gap, but not fast enough — after 4 years it still costs you money every month.

Over those 5 years you would put in about R240 000 of your own money, on top of the R388 502 needed at signing.

At these rent and cost increases it would first pay for itself in 12 years.

What would make it pay for itself from day one

Any one of these, on its own:

  • Offer less
    Pay R926 250 instead of R1 500 000 — 38% less.
    Far more than a typical negotiation, which lands 3–8% below asking.
  • Put down more
    Put down 51% instead of 20% — R765 000 rather than R300 000.
    That is most of the price in cash.
  • Negotiate the rate
    Borrow at 4.40% instead of 10.75%.
    No bank lends this far below prime (10.75%).
Each month, now
−R4 651
you top up
Bond repayment
R12 183
bond R1 200 000
Gross yield
10.40%
a year's rent ÷ price · 6.03% after costs
Cash at signing
R388 502
deposit + fees

The rent would need to be R18 336 a month for this deal to pay for itself today.

Paying extra on this bond? See how much sooner it is paid off

Bond assessment

Bond pre-approval through GoFund opens soon. Until then, nothing you enter in IQprop is sent to GoFund, and you are free to use any bank or originator.

Where the rent goes

One month’s rent, and where every rand of it goes.

  1. RentR13 000
  2. Empty months (vacancy)−R520
  3. Agency fee−R1 148
  4. Levy−R1 850
  5. Rates−R900
  6. Insurance−R350
  7. Maintenance−R700
  8. Bond repayment−R12 183
  9. You top up−R4 651

Insurance and the rental agent’s fee are negotiable. Ask verified vendors to quote on this property — the details come from your analysis.

How quotes work

Each month, now and over the next 4 years

−4 000−2 0000−R4 651Now−R4 312In 1y−R3 959In 2y−R3 591In 3y−R3 206In 4y
Acquisition costs — cash required at signing
ItemAmountBasis
DepositR300 00020% of price
Transfer dutyR8 700SARS scale + cumulative base
Transfer / conveyancingR37 530LSSA tariff + VAT
Bond registrationR38 692LSSA + VAT + bank initiation fee R6 038
Deeds Office feesR3 580GN 7180 scale, per deed
Cash at signingR388 502natural person

Conveyancing tariffs are non-binding guidelines and bank panel attorneys often discount. Always obtain a written quote. The bank's initiation fee is included here as cash, although most banks add it to the bond instead. For a bond in your own name it is capped by the National Credit Act.

Go further with Investor

R99/month

Everything above stays free. The Investor plan adds:

  • Save this analysis and download it as a PDF

    Kept exactly as calculated today — rate and engine version recorded — to reopen, compare or send to your bond originator.

  • Check the rent and work out your offer

    Type in what similar homes rent for: see whether your rent holds up, the most you can pay for each rating from T0 to T4, and your walk-away price.

  • Share a deal with your partner or bond originator

    A link that opens the same analysis for anyone you send it to — no account needed on their side.

  • Move the offer, deposit and rate

    Slide three levers and watch the rating change as you go.

  • Improve it — work that adds rent

    Enter what a second bathroom or a granny flat costs and the rent it adds: the new yield, the new rating, and how long the work takes to pay for itself.

  • What it costs you after tax

    Only bond interest is deductible — see the monthly figure once tax is counted, for the entity that owns it.

  • What you would own in five years

    Price growth and the bond paid off, against all the cash you put in — as a return a year.

Bond capacity by entity
Personal namenot calculated

Enter your gross monthly income to calculate what a bank might lend you.

Pty Ltd / Trustnot calculated

Enter the entity's own gross monthly income to calculate its capacity.

Aggregate exposure incl. suretyshipnot calculated

Enter your gross monthly income above to see your total exposure.

Bond capacity is a guideline. Actual approval depends on bank assessment, credit score, existing debt, serviceability, and any personal suretyships you have signed for entity bonds.