Loading...
Loading...
1 / 1
KES 14,000,000
Off Diani Beach Road, Diani, Kwale
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. Half acre plot 300 metres from the beach, zoned for holiday homes.
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 135,225.964
Total Interest
KES 21.25M
65.5% of total
Upfront Needed
KES 3.48M
Down + Stamp + Legal
Income Needed
KES 338,065/mo
At 40% DTI ratio
Down Payment
KES 2.80M
Stamp Duty (4%)
KES 560,000
Legal Fees
KES 120,000
Loan Amount
KES 11.20M
A simple comparison from the numbers you enter. It is not financial advice.
Renting + investing saves you KES 19.1M
Over 7 years, assuming 7% annual appreciation and 5% rent increase
Monthly Mortgage
KES 135.2K
Future Home Value
KES 22.5M
Home Equity in 7y
KES 12.6M
Total Rent Paid
KES 889.1K
Cap rate · Cash flow · 5-year projection
0.5%
Cap Rate
-41.5%
Cash-on-Cash
0.8%
Gross Yield
-KES 121,041/mo
Monthly Cash Flow
Annual Gross Rent
KES 98,280
Annual Expenses
−KES 29,484
Annual Mortgage
−KES 1.5M
5-Year Equity Gain
+KES 5.6M