Evaluate buy-to-sell, buy-to-rent, land-to-permit and infrastructure-backed opportunities across Africa's premium markets
Generate clearer returns, risk scores, break-even points and investor-ready reports across residential, commercial and infrastructure asset classes.
Infrastructure Project Analyzer
Model infrastructure-led investment opportunities
Enter the physical, funding and operating assumptions that define whether an infrastructure opportunity is investable. Covers roads, water, power, sewer, solar, site servicing and logistics infrastructure.
Capital & Enabling Works
Revenue & Operations
Risk Assessment
Investment Verdict
Proceed with Review
Primary risk: Permitting and public approval risk
Deal Score
70/100
Risk Score
71/100
Total Project Cost
$1,800,000
CAPEX + soft cost + contingency
Equity Required
$1,007,500
Debt: $542,500
Project IRR
12.69%
NPV: $-99,654
Payback
9.3 yrs
DSCR: 2.27x
Annual NOI
$194,100
Net cash flow after debt: $108,596
Infrastructure Yield
10.78%
NOI / total project cost
Land Value Uplift
$315,000
35.00% uplift assumption
Cost per Serviced Stand
$15,000
120 plots unlocked
Public Contribution Ratio
13.89%
Public / concession / donor share
Exit Value
$1,710,000
6x annual revenue
Capital Allocation
How capital is deployed across infrastructure, land and soft costs
Visual breakdown of where the investment capital is allocated in this infrastructure project.
Investment Milestones
Infrastructure development roadmap
Track the transition from land secured to structure complete and profitable exit.
01
Land Secured
Land value: $900,000
02
Enabling Works
12 months construction
03
Revenue Stabilization
$285,000/yr target
04
Profitable Exit
Exit value: $1,710,000
Scenario Sensitivity
What happens if revenue, CAPEX or public support changes?
Infrastructure projects are especially sensitive to demand assumptions, construction pricing, public contribution and concession structure.
| Scenario | IRR | NPV | DSCR | Score |
|---|---|---|---|---|
| Revenue -15% | 9.61% | $-322,323 | 1.89x | 57/100 |
| Revenue +15% | 15.58% | $123,015 | 2.65x | 77/100 |
| CAPEX +15% | 9.55% | $-380,155 | 1.90x | 57/100 |
| CAPEX -10% | 15.27% | $87,346 | 2.60x | 76/100 |
| Public contribution +10% of CAPEX | 14.65% | $45,403 | 2.51x | 76/100 |
Risk Assessment
Zoning, permit and counterparty risk scores
Infrastructure projects carry elevated zoning/permit risk and title/regularisation risk. These scores are factored into the deal score.
Demand Risk
4/10
Permit / Zoning Risk
5/10
Counterparty Risk
4/10
Infrastructure Services
Realty Africa professional support for large-scale projects
Beyond the automated tools, access professional services for capital raising, development management and risk analysis.
Investor Readiness
Documentation for deeper infrastructure review
Documents needed to move from automated output to Realty Africa review.
Upload project documents (QS reports, valuations, bank offers, title deeds, leases) to extract key parameters and sync verified values into the analyzer.
Drop PDF, DOCX or TXT here, or click to browse
Maximum file size: 5MB
Process & Discard: Your document is processed in-memory on the server. The file is never stored — only the extracted data points are saved for your review. The original document is discarded immediately after processing.
Report Pricing + Stripe Checkout
Price the analysis by report depth and requested information
Users can start with a free automated PDF, then pay for deeper Realty Africa review through Professional, Institutional and Deal Room report tiers.
Select report level
Choose requested information modules
Use the infrastructure analysis as a gateway to mandate discussions.
Source roads, water, energy, serviced land, logistics and market infrastructure opportunities that support Realty Africa's real estate development pipeline.
Important Information
Disclaimer
This tool provides indicative investment analysis only and does not constitute financial, legal or tax advice. Realty Africa recommends consulting qualified professionals before making investment decisions.
Data Note
Assumptions are based on user inputs and selected market parameters. Actual returns may vary depending on market conditions, project execution and regulatory changes.
Realty Africa
Realty Africa may assist with further project review, structuring, development management and investor-readiness support. Contact us for a professional engagement.