Loading...
Loading...
1 / 12
KES 2,500,000
Mirema, Roysambu, Nairobi, Nairobi
Verification level 1 of 3. What the levels mean
Off-plan apartments for sale in Mirema, sold by Noblecrest Realty. Units on offer: - Studio: KSh 2.5M - 1 bedroom: KSh 3.3M - 1 bedroom: KSh 5.2M The photos show the furnished show house, not a finished unit. This is an off-plan purchase: ask the agent for the completion date, the payment plan, the developer and the sale agreement, and have an advocate do an official search before you pay anything. Call or WhatsApp Noblecrest Realty for unit sizes, floor plans and a show-house visit.
Never pay a deposit before viewing the property and meeting the owner.For a purchase, pay only the seller's advocate and keep the receipt. Never pay an agent.
Not yet checked by Dami
No document or identity checks are recorded for this listing. Ask the seller for the title and ID, and use the checklist.
Not an official land search
These checks are not a result from the government land registry. Get your own official land search before you pay.
Listed directly by the owner.
Track this purchaseKenyan bank rates · Stamp duty · Legal fees included
Monthly Payment
KES 24,147.494
Total Interest
KES 3.80M
65.5% of total
Upfront Needed
KES 645,000
Down + Stamp + Legal
Income Needed
KES 60,369/mo
At 40% DTI ratio
Down Payment
KES 500,000
Stamp Duty (4%)
KES 100,000
Legal Fees
KES 45,000
Loan Amount
KES 2.00M
A simple comparison from the numbers you enter. It is not financial advice.
Renting + investing saves you KES 3.4M
Over 7 years, assuming 7% annual appreciation and 5% rent increase
Monthly Mortgage
KES 24.1K
Future Home Value
KES 4M
Home Equity in 7y
KES 2.2M
Total Rent Paid
KES 158.8K
Cap rate · Cash flow · 5-year projection
0.5%
Cap Rate
-41.5%
Cash-on-Cash
0.8%
Gross Yield
-KES 21,615/mo
Monthly Cash Flow
Annual Gross Rent
KES 17,550
Annual Expenses
−KES 5,265
Annual Mortgage
−KES 271,659
5-Year Equity Gain
+KES 1M