Loading...
Loading...
1 / 3
KES 85,000,000
Off Karen Road, Karen, Nairobi
Verification level 0 of 3. What the levels mean
This is a sample listing that shows how Dami works. It is not a real offer: please do not contact anyone or pay anything for it. Four bedroom villa on half an acre with a pool, mature garden and staff quarters. Freehold title.
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 821,014.784
Total Interest
KES 129.04M
65.5% of total
Upfront Needed
KES 20.58M
Down + Stamp + Legal
Income Needed
KES 2.05M/mo
At 40% DTI ratio
Down Payment
KES 17.00M
Stamp Duty (4%)
KES 3.40M
Legal Fees
KES 180,000
Loan Amount
KES 68.00M
A simple comparison from the numbers you enter. It is not financial advice.
Renting + investing saves you KES 116.1M
Over 7 years, assuming 7% annual appreciation and 5% rent increase
Monthly Mortgage
KES 821K
Future Home Value
KES 136.5M
Home Equity in 7y
KES 76.3M
Total Rent Paid
KES 5.4M
Cap rate · Cash flow · 5-year projection
0.5%
Cap Rate
-41.5%
Cash-on-Cash
0.8%
Gross Yield
-KES 734,894/mo
Monthly Cash Flow
Annual Gross Rent
KES 596,700
Annual Expenses
−KES 179,010
Annual Mortgage
−KES 9.2M
5-Year Equity Gain
+KES 34.2M