Real Estate Development Equity Returns

Proposed Apartments, Juja, Kiambu County

Investment Plan & Returns

INVESTMENT COST / VALUE

KSHS. 297,337,594

SPONSOR EQUITY CONTRIBUTION

KSHS. 29,500,000

ASKING

KSHS. 10,000,000

OFFERING TYPE:

Real Estate Development Equity Returns

INVESTMENT TYPE:

Residential Apartments

INVESTOR IRR:

26%

EQUITY MULTIPLE:

1.25 X

MONTHLY INCOME:

-

RETURN ON EQUITY:

25%

PAYBACK PERIOD / HOLD PERIOD:

1.5 Years

INCEPTION DATE:

2024/05/03

Real Estate Development Equity Returns

Proposed Apartments, Ruaka, Kiambu County

Investment Plan & Returns

INVESTMENT COST / VALUE

KSHS. 154,825,954

SPONSOR EQUITY CONTRIBUTION

KSHS. 26,500,000

ASKING

KSHS. 10,000,000.00

OFFERING TYPE:

Real Estate Development Equity Returns

INVESTMENT TYPE:

Residential Apartments

INVESTOR IRR:

24%

EQUITY MULTIPLE:

1.65 X

MONTHLY INCOME:

-

RETURN ON EQUITY:

23%

PAYBACK PERIOD / HOLD PERIOD:

1.5 Years

INCEPTION DATE:

2024/05/03

Equity Joint Venture Returns

Proposed Residential and Serviced Apartments, Upperhill, Nairobi

Investment Plan & Returns

INVESTMENT COST / VALUE

KSHS. 980,817,000

SPONSOR EQUITY CONTRIBUTION

KSHS. 180,000,000

ASKING

KSHS. 20,000,000.00

OFFERING TYPE:

Equity Joint Venture Returns

INVESTMENT TYPE:

Residential and Serviced Apartments

INVESTOR IRR:

22%

EQUITY MULTIPLE:

3.4 X

MONTHLY INCOME:

-

RETURN ON EQUITY:

20%

PAYBACK PERIOD / HOLD PERIOD:

4 Years

INCEPTION DATE:

2024/06/03