Back to Overview
Salve Regina Apartments
Westlands, Nairobi
Performance Metrics
December 2025Total Revenue
KES 31,710-10%
December 2025 Collection
Lower than expected due to arrears.
Net Operating Income
KES 29,24292% Margin
After Expenses
Low overhead costs (Mgmt Fee + Garbage only).
Occupancy Rate
100%Stable
7/7 Units Occupied
Full occupancy maintained.
Total Arrears
KES 19,170Critical
Outstanding Balance
3 tenants currently owing rent.
Collection Efficiency
76%Below Target
Collected vs Expected
Target collection is ~41k.
Avg Rent / Unit
KES 6,000Standard
Per Unit Monthly
Affordable housing segment.
Management Fees
KES 1,2684%
Variable Cost
Based on collected revenue.
Utility Recovery
KES 2,910Pass-through
Water & Garbage
Collected from tenants.
Tenant Ledger
| Unit | Tenant Name | Payment Date | Rent Amount | Status |
|---|---|---|---|---|
| 1 | Jane Chelagat | - | KES 6,000 | Arrears (170) |
| 2 | Jane Njeri | Dec 11 | KES 6,000 | Paid (Arrears 6,920) |
| 3 | Emmanuel Sikolia | Dec 19 | KES 3,000 | Paid (Arrears 900) |
| 4 & 8 | Steven Njuguna | Dec 9 | KES 8,000 | Paid (Arrears 7,020) |
| 5 | Wallace Ngugi | - | KES 6,000 | Arrears (6,290) |
| 6 | Jeddidah | Dec 13 | KES 6,000 | Paid |
| 7 | Philip Munene | Dec 7 | KES 6,000 | Paid (Advance) |