Real Estate Development Sales Returns & Rental Yield

Proposed Apartments, Juja, Kiambu County

Investment Plan & Returns

INVESTMENT COST / VALUE

KSHS. 297,337,594

SPONSOR EQUITY CONTRIBUTION

KSHS. 29,500,000

ASKING

FROM KSHS. 4,645,900

OFFERING TYPE:

Real Estate Development Sales Returns & Rental Yield

INVESTMENT TYPE:

Residential Apartments

INVESTOR IRR:

26%

RENTAL YIELD:

12.22%

MONTHLY INCOME:

KSHS. 28,000 per Unit Apartment

RETURN ON EQUITY:

25%

PAYBACK PERIOD / HOLD PERIOD:

1.5 Years

INCEPTION DATE:

2022/05/03

Real Estate Development Sales Returns & Rental Yield

Proposed Apartments, Ruaka, Kiambu County

Investment Plan & Returns

INVESTMENT COST / VALUE

KSHS. 154,825,954

SPONSOR EQUITY CONTRIBUTION

KSHS. 26,500,000

ASKING

FROM KSHS. 4,838,311

OFFERING TYPE:

Real Estate Development Sales Returns & Rental Yield

INVESTMENT TYPE:

Residential Apartments

INVESTOR IRR:

24%

RENTAL YIELD:

19.83%

MONTHLY INCOME:

KSHS. 45,000 per Unit Apartment

RETURN ON EQUITY:

23%

PAYBACK PERIOD / HOLD PERIOD:

1.5 Years

INCEPTION DATE:

2022/05/03

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. 800,817,000

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:

2022/06/07

Debt Finance DEAL CLOSED

Proposed Medical Facility, Nairobi

Investment Plan & Returns

INVESTMENT COST / VALUE

$5,000,000.00

SPONSOR EQUITY CONTRIBUTION

$1,000,000.00

ASKING

$4,000,000.00

OFFERING TYPE:

Debt Finance

INVESTMENT TYPE:

Medical Facility

INVESTOR IRR:

35% p.a.

EQUITY MULTIPLE:

3.1 X

MONTHLY INCOME:

$20,000

RETURN ON EQUITY:

4 Years

PAYBACK PERIOD / HOLD PERIOD:

4 Years

INCEPTION DATE:

2020/02/04