Purchase Price: R19 000 000
Bank finance required: R15.7M
Total funds to raise R3.3M

Purchase Price: R13 500 000
Refurb costs: R2 5000 000
Current Value: R31 000 000
Current Net Profit: R20 000pm
Net Profit Year 10: R250 000.00pm
Strategy: Buy-Refurbish-Rent-Refinance(BRRR)
Commercial unit rezoned to mixed-use development consisting of a 52 unit residential block and a school. The future of the village will be to convert to a student accommodation once the planned university is built.
Timeline Targets:
Est 3 to 5 Years / Actual 5 to 7 Years / Variance 2 to 4 years
Financial Targets:
Est R30 000pm after year 3 / Actual R20 000pm / Variance - R10 000
Property value: Est R19M / Actual R31M / variance + R12m
✅ R0 of our own money invested - Property profitable - Long term view very strong.
🟧 Amber flag due to timeline restructure
Avg Monthly income annualized: R65 000
Monthly costs incl rental: R55 300
Net Profit: R10 000pm
Strategy
Rent to Rent Airbnb arbitrage
Timeline Targets:
3 years / Actual 1 year
Financial Targets:
Est profit: R10 000pm / Actual R10 000pm / Variance - R0
✅ Strong Monthly returns and property profitable
🟧 Amber flag due to shorter period of use than intended
Avg Monthly income: TBD
Monthly costs incl rental: TBD
Net Profit: TBD
Strategy
Rent to Rent Airbnb arbitrage
Timeline Targets:
3 years / Actual 1 year
Financial Targets:
Est profit: R10 000pm / Actual TBDpm / Variance - RTBd
🟧 Amber flag due to shorter period of use than intended


Amount Invested: R40 000
Amount returned: R140 000
Profit: R100 000
Strategy
Angel Investment
Timeline Targets:
Est 6 months / Actual 14 months / Variance + 8 months
Financial Target:
Est R15 000 / Actual R100 000 / Variance + R85 000
✅ Very strong return due to an extended timeline
Purchase Price: R500 000
Refurb Costs: R1500
Sales Price: R600 000
Profit: R7000
Strategy
Buy below market value with the aim to complete a back to back flip.
Timeline Targets:
Est 1 Year / Actual 9 months / Variance - 3months
Financial Targets:
Est R25 000 / Actual R7000pm / Variance - R18 000
✅ R0 of our own money invested - Property profitable.

Purchase Price: R1 000 000
Refurb costs: R100 000
Sale Price: 1 880 000
Profit: R500 0000
Strategy:
Buy-Rent-Sell (BRS)
Timeline Targets:
Est 12 months / Actual 16 months / Variance +4 months
Financial Targets:
Profit R350 000 / Actual R500 000 / Variance + R150 000
Property value: Est R1.7M / Actual R1.8M / variance + R100 OOO
✅

Purchase price: R380 000
Currently on sale for R500 000
Amount Invested: R250 000
Returned: R200 000
Loss R50 000
Strategy
Acquired Below Market Value and converted to Airbnb's
Timeline Targets:
Est 3-5 Years / 5 years / Variance 0
Financial Target:
Est R5 000pm / Actual R500pm / Variance + R4500 pm
Profit on property value decreased our overall loss to R50 000
❌ Wrong Properties in wrong complex with wrong strategy.
Purchase Price: Cannot be disclosed at this point
Current value: Cannot be disclosed at this point
Profit: Cannot be disclosed at this point
Strategy
Buy-Refurbish-Rent-Refinance-Repeat
Timeline Targets:
Est 9 months / Actual 18 months / Variance + 9 months
Financial Target:
Cannot be disclosed at this point
✅ Property profitable - Long term view strong.
🟧 Amber flag cannot be disclosed at this point


Purchase Price: R900 000
Refurb costs: R0
Sales Price: R1 100 000
Profit: R50 000
Strategy:
Back to Back Flip
Timeline Targets:
Est 1 Year / Actual 6 months / Variance - 6 months
Financial Targets:
Est R25 000 / Actual R50 000pm / Variance + R25 000
✅ Solid return
Purchase price: R875 000
Purchase Price: R1 100 000
Current monthly rental: R10 500
Current monthly expenses: 11 500
Monthly Loss
Strategy: Buy-Refinance-Rent
Timeline Targets:
To be updated
Financial Targets:
To be updated
✅ Property profitable - Long term view strong.
🟧 Amber flag due to limited growth in value and loan repayment due from Kensington B property. Upon return of loaned funds will turn back to green


Purchase price: R165 000
Refurb costs: R0
Sale price: R285 000
Profit: R120 000
Strategy:
Buy-Hold-Sell (BHS)
Timeline Targets:
Est 12 months / Actual 13 months / Variance +1 months
Financial Targets:
No target set / Actual R120 000 / Variance + R120 000
✅ Solid return
Purchase price: R445 000
Sale price: R685 000
Profit: R150 000
Strategy: Buy-Refurbish-Sell (BRS)
Timeline Targets:
Est 6 to 9 Months / Actual 5 to 7 Years / Variance 2 to 4 years
Financial Targets:
Est R50 000 / Actual R150 000 / Variance +R100 000
✅ Solid return


Purchase Price: E145 000
Refurb costs: E20 000
Current Value: E450 000
Current Net Profit: R500pm
Strategy: Buy-Refubish-Refinance-Rent(BRR)
Timeline Targets:
To be updated
Financial Targets:
To be updated
✅ Property profitable - Long term view strong.