Section: Real Estate Mortgage Analysis Assumption: 2 units, KES 5M down each Email: info@konyeconsultants.com Phone: +254 713 593 009

Mortgage + Rent Cashflow Breakdown (Kenya)

This page models your real-estate execution: use KES 5,000,000 down payment per unit and mortgage the rest, then compare repayment burden against rental income.

Mortgage benchmark references as of -. Figures are scenario planning estimates.

Number of Units

Purchase Price Per Unit (KES)

Down Payment Per Unit (KES)

Mortgage Term (Years)

Rate Preset

Annual Mortgage Rate (%)

Gross Rent Per Unit / Month (KES)

Vacancy Rate (%)

Operating Cost Rate (%)

Annual Appreciation (%)

10-Year Equity Build (Selected Assumptions)

Shows projected asset value, outstanding loan, and net equity over 10 years.

Monthly Cashflow Sensitivity By Mortgage Rate

Uses your current rent, vacancy, and operating-cost assumptions.

Complete Monthly + Annual Breakdown

Metric	Value

Rent vs Rate Stress Matrix (Monthly Net Cashflow)

Rate \\ Gross Rent / Unit	-	-	-

Loan Amortization Snapshot (10 Years)

Year	Ending Balance	Cumulative Principal Paid	Cumulative Interest Paid