Real Estate Investment Opportunity in Kenya. Invest KES 780,000. Get return on your investment in 4.2 years for Fully furnished apartment option.

Real Estate Investment Opportunity in Kenya.
Invest KES 590,000, 780,000 or 860,000. See more info on the financial breakdown here.

Get return on your investment in 4.2 years for Fully furnished apartment option on addition of a further KES 70,000 per room for furnishings.
Get Return on Investment in 10 years for Monthly rent option.
Gain from 20% property appreciation annually. You can sell after a few years to gain from the 20% annual increase in value.

Cost Item

Kshs

%

Land

2,000,000.00

21.43438933

Preliminary

120,000.00

1.28606336

Construction

6,000,000.00

64.303168

External Works

120,000.00

1.28606336

Contingency

90,000.00

0.96454752

Professional fees

480,000.00

5.14425344

Project Management fees

60,000.00

0.64303168

Marketing

450,000.00

4.8227376

Financial Charges

10,800.00

0.115745702

Total

9,330,800.00

100

Financing Plan

Kshs

%

Developer

9,330,800.00

100

 

0.00

0

Debt Finance

0.00

0

Presales

0.00

0

Total

9,330,800.00

100

PROFIT
1. SALE OPTION
TOTAL SALES FOR 12 UNITS

12,400,000.00

TOTAL EXPENDITURE

9,330,800.00

NET PROFIT

3,069,200.00

 
% Profit Margin

32.89321387

Take home ammount.

5,069,200.00

#VALUE!

2. RENT OPTION.
Rent per Month

76000

Rent per year 912,000.00
Return on Investment in years 10.23
Return on investment minus land 8.04

7,330,800.00

3. FULLY FURNISHED OPTION
Fully furnished.
Per bedroom daily

1000

Per unit daily

3000

Per 4 units daily

12000

Per 4 units yearly 4,380,000.00
Per 4 units 50% occupancy 2,190,000.00
4 units 50% occupancy. Monthly 182,500.00
Return on Investment in years 4.26
Number of rooms

12

Number of ownership shares

12

Total value per share 777,566.67
Total monthly earnings per share . Rent

6333.333333

Total monthly earnings per share. Fully furnished. 15,208.33
Future Plans.
Average annual land appreciation rate

20%

This represents a profitable chance to cash in on capital gains from sale of shares with high annual investment appreciation.
Fully furnished option.
Repayment period. Years 4.26
New floor can be added on top of existing building every 4 years.
New shares can be invited to invest in upper floors each year.
Rent option.
Repayment period. Years 10.23
New floor can be added on top of existing building every 10 years.
New shareholders can be invited to buy into investment of upper floors per year.
Project will be advertised to invite shareholders for a period of 3 months on www.a4architect.com
After 12 shares are all bought, at a cost of KES 780,000, Construction commences.
Construction period takes 3 months.
After completion, project is advertised online throughout duration and life .
Advertisement plays key role in success of real estate projects.
This advertisement attracts tenants for monthly and fully furnished rental options and for sale of shares options.
Advertisement enables shareholders to easily offload shares and new shareholders to buy into project.
Areas to invest in.
Areas where the land cost is within the kes 2m budget, inclusive of stamp duty, agency and legal fees.
Such areas include Syokimau, Kiambu, Juja, Kitengela, Rongai, Kikuyu, Ruaka.
Suitable land will be sourced and once found, agreed upon by members.
A reputable conveyancing lawyer will be appointed to enable to purchase by the members who will be owners of a registered company registerd for this investment purpose.
Once the land is acquired, www.a4architect.com will design the building and submit the drawings to the relevant local authority for approval.
After approvals are granted, www.a4architect.ocm will engage a contractor who will be responsible for actual construction till completion.
The finishes and budget allocated is in the region of lower middle class that is in tandem with land value.
For areas where land value is high, finishes and budget will be ammended to high class. This will affect the initial shareholder price accordingly.
After project completion, marketing will be done to attact tenancy.
Shareholders will decide whether to have fully furnished or usual rent option or a mix of both.
Each shareholder will own a sectional title for each room.
The architectural design will have 3 equal sized rooms per house which will be owned by 3 shareholders .
A shareholder can own more than 1 unit of share. There is no limit to the number of unit share a member can acquire.
Fully Furnished option.
unit cost
Bed

3

36000

Beddings

3

15000

curtains

3

9000

TV

3

75000

Table and chair

3

45000

Contingencies/cutlery

3

30000

TOTAL per 3 share unit 210,000.00
Cost per unit share 70,000.00
This cost should be added to the initial share price when members choose to change form normal monthly rent to Fully Furnished option.

 

Check here for more info on the sectional ownership of the 12 shares.

Francis Gichuhi Kamau, Architect.
0721410684
info@a4architect.com

Francis Gichuhi (692 Posts)

Architect Francis Gichuhi . B.Arch. University of Nairobi. Registered Architect, Kenya. Member, Architectural Association of Kenya. Contacts. email info@a4architect.com. Telephone +254721410684


Leave a Reply

Your email address will not be published. Required fields are marked *