| Property Address | 14 Wordsworth Road, Kelderhof Country Village, Somerset West, 7130, Western Cape, South Africa |
| Listing ID | PF-ZA-KCH-2847 |
| Property Type / Category | Residential Property — Villa |
| Tenure | Freehold |
| Erf / Site Area | 520 m² |
| Gross Floor Area | 280 m² |
| Bedrooms / Bathrooms | 4 / 3 (+ 1 guest WC) |
| Year Built | 2008 (renovated 2023) |
| Effective Age | 18 years |
| Condition | Excellent |
| Location Grade | Prime |
| Features | Sea / lake view · Newly renovated · Heated pool · Underfloor heating · EV charging · Double garage · Solar PV + battery backup |
| AI Build Cost Used | R 14,800/m² AI researched |
| AI Land Value Used | R 3,200/m² AI researched |
| Asking Price | R 3,450,000 |
| Prepared For | Propworths.com / Client |
| Valuator | To be countersigned |
| Report Source | Auto-populated from listing PF-ZA-KCH-2847 |
| Property / Address | Type | Date Sold | Size | Sale Price | Per m² | Distance | Source |
|---|---|---|---|---|---|---|---|
| 8 Tennyson Close, Kelderhof Estate | Residential | Nov 2024 | 265 m² / 490 m² erf | R 3,280,000 | R 12,377/m² | ≈0.4 km | Deeds Office |
| 21 Byron Avenue, Somerset West | Residential | Aug 2024 | 295 m² / 580 m² erf | R 3,620,000 | R 12,271/m² | ≈1.1 km | Lightstone |
| 5 Shelley Drive, Kelderhof CC | Residential | Mar 2024 | 255 m² / 440 m² erf | R 3,100,000 | R 12,157/m² | ≈0.7 km | Deeds Office |
| 34 Keats Crescent, Verdun Estate | Residential | Jan 2025 | 310 m² / 610 m² erf | R 3,850,000 | R 12,419/m² | ≈1.8 km | Lightstone |
| 12 Wordsworth Road, Kelderhof CC | Residential | Jun 2024 | 270 m² / 510 m² erf | R 3,390,000 | R 12,556/m² | ≈0.1 km | Deeds Office |
| 7 Coleridge Way, Somerset Ridge | Residential | Oct 2024 | 320 m² / 650 m² erf | R 4,100,000 | R 12,813/m² | ≈2.4 km | SAPOA Research |
| 19 Milton Place, Helderberg Village | Residential | Apr 2024 | 240 m² / 420 m² erf | R 2,950,000 | R 12,292/m² | ≈2.9 km | Deeds Office |
| Comparable Property | Sale Price | Area (m²) | Price/m² | Size Adj | Cond Adj | Indicated Value |
|---|---|---|---|---|---|---|
| 8 Tennyson Close, Kelderhof | R 3,280,000 | 265 | R 12,377 | 1.045 | 1.000 | R 3,427,244 |
| 21 Byron Avenue, Somerset West | R 3,620,000 | 295 | R 12,271 | 0.966 | 1.000 | R 3,497,492 |
| 5 Shelley Drive, Kelderhof CC | R 3,100,000 | 255 | R 12,157 | 1.062 | 1.000 | R 3,292,200 |
| 34 Keats Crescent, Verdun | R 3,850,000 | 310 | R 12,419 | 0.923 | 1.000 | R 3,553,550 |
| 12 Wordsworth Road (adjacent) | R 3,390,000 | 270 | R 12,556 | 1.040 | 1.000 | R 3,525,600 |
| Reconciled Indicated Value (weighted average) | R 3,459,217 | |||||
| Item | Rate | Amount |
|---|---|---|
| Estimated Monthly Rental (market rate) | — /mo × 12 | R 270,000 p.a. |
| Less: Vacancy & Credit Loss | 5.0% | (R 13,500) |
| Effective Gross Income | R 256,500 | |
| Less: Operating Expenses + Management (5%) | (R 12,825) | |
| Net Operating Income (NOI) | R 243,675 | |
| Market Capitalisation Rate | 7.50% | |
| Capitalised Value (NOI ÷ Cap Rate) | R 3,249,000 | |
| Item | Amount |
|---|---|
| Replacement Cost New (280 m² × R 14,800/m²) | R 4,144,000 |
| Less: Physical Depreciation (18 yrs / 60 yr life = 30.0%) | (R 1,243,200) |
| Less: Functional Obsolescence (0%) | R 0 |
| Less: External Obsolescence (0%) | R 0 |
| Depreciated Replacement Cost (DRC) | R 2,900,800 |
| Land Value (520 m² × R 3,200/m²) | R 1,664,000 |
| Total Indicated Value (DRC + Land) | R 4,564,800 |
| Approach | Indicated Value | Weight | Weighted Value | Rationale |
|---|---|---|---|---|
| Sales Comparison Approach | R 3,459,217 | 55% | R 1,902,569 | Primary — open market evidence from 7 nearby comparable sales |
| Cost / DRC Approach | R 4,564,800 | 45% | R 2,054,160 | Supporting — DRC using AI-researched build cost of R 14,800/m² |
| Income Capitalisation Approach | R 3,249,000 | 0% | R 0 | Not applied — no rental income data provided |
| RECONCILED MARKET VALUE | R 3,887,000 | |||
The final value represents the reconciled opinion of Market Value having considered all applicable approaches.
Basis of Value: This report has been prepared with reference to International Valuation Standards (IVSC 2022). Market Value represents the estimated amount for which the property should exchange on the valuation date between a willing buyer and willing seller in an arm's length transaction. All figures in this report are AI-generated estimates and are indicative only.
Not a formal valuation. Not for bank, lender, mortgage, bond or finance use. This report is an AI-assisted automated estimate and does not constitute a formal valuation by a registered valuer. It must not be submitted to, or relied upon by, any bank, lender, mortgage originator, financial institution, insurer, court, regulator, taxation authority, executor, liquidator, expropriating authority, divorce or estate process, or other third party as a formal valuation. Any such institution will require a report by a valuer registered with the South African Council for the Property Valuers Profession (SACPVP) under the Property Valuers Profession Act 47 of 2000, or an equivalent registered valuer in your jurisdiction. You must engage such a valuer for those purposes. No physical inspection of the property has been conducted.
Use at your own risk. No liability for any loss. Use of this report is voluntary, of your own free will, and entirely at your own risk. To the maximum extent permitted by law, Propworths Global Property (Pty) Ltd, its directors, officers, employees, contractors, agents and affiliates accept no liability whatsoever for any loss or damage of any nature — including (without limitation) direct, indirect, consequential, special, incidental or punitive loss, loss of income, loss of profit (actual or potential), loss of opportunity, loss of business, reputational damage, legal costs, or any claim by a third party — suffered by you or by any person relying on this report.
Indemnity. You irrevocably indemnify Propworths Global Property (Pty) Ltd and the parties listed above against any and all claims, damages, costs and expenses arising from your use of, or reliance on, this report. The full text of this indemnity is set out in the Propworths Indemnity, which applies to every valuation report in addition to these Limiting Conditions.
Independent professional advice. Before acting on any figure in this report, you must engage a SACPVP-registered valuer and obtain independent advice from suitably qualified legal, financial and taxation professionals.
Example Report Notice: This document is an example report for illustrative purposes only. All comparable sales, construction costs, and valuation figures are sample data. Your real Propworths AI Valuation report will contain live, property-specific data.
Report Reference: PV-EXAMPLE-2026-0001 | Governing Law: Republic of South Africa | © 2026 Propworths Global Property (Pty) Ltd. All rights reserved.
Everything above is an example. Your actual Propworths AI Valuation report will contain real comparable sales from SA Deeds Registry and Lightstone, live AI market research, and accurate figures calculated specifically for your property — delivered instantly after payment.
Please read this document carefully before proceeding. Your signature confirms that you understand the nature and limitations of an automated valuation report.
| Platform | The Propworths AI Valuation automated valuation tool, available through the Propworths.com website or mobile application. |
| Report | The automated valuation estimate document generated by the Platform for a specific property listing. |
| Client / You | Any individual or entity that accesses, pays for, or uses a Report generated by the Platform. |
| Operator | Propworths Global Property (Pty) Ltd (Reg No 2025/923396/07, P.O. Box 1023, Somerset West, South Africa), the company that owns, develops, and operates the Platform. |
| Comparable Sales | Recent property transactions used as reference points to estimate market value. |
| AVM | Automated Valuation Model — a software-driven method of estimating property value using algorithms and publicly available data. |
| Registered Valuator | A professional registered with SACPVP (or equivalent body in the relevant jurisdiction) who is legally qualified to issue a formal property valuation. |
The Propworths AI Valuation Report is an automated estimate of market value produced using publicly available data, comparable sales data, algorithmic modelling, and regional cost benchmarks. It is intended to provide an indicative value range to assist buyers, sellers, and property professionals in their decision-making process.
The Report is not, and must not be construed as:
The figures presented in the Report are estimates only. Actual selling prices may differ materially from the estimates provided. The Report may reference AI-assisted research, third-party data sources, and automated modelling tools. The accuracy of these sources is not guaranteed.
Propworths AI Valuation makes reasonable efforts to ensure the accuracy of information used in generating Reports. However, you acknowledge the following inherent limitations:
Confidence ratings within the Report (High / Medium / Low) are relative indicators only and do not imply any guarantee of accuracy. No automated system can replicate the judgement, physical inspection, and local expertise of a qualified Registered Valuator.
To the maximum extent permitted by applicable law: Propworths Global Property (Pty) Ltd, its directors, employees, agents, affiliates, licensors, and technology partners shall not be liable — under any theory of liability including contract, tort, negligence, or strict liability — for any loss, damage, cost, or expense of any kind (direct, indirect, incidental, special, consequential, or punitive) arising out of or related to the use of, or reliance on, any Propworths AI Valuation Report.
This includes, without limitation: any financial loss arising from a property transaction entered into based on a Propworths AI Valuation Report; any loss arising from inaccuracies in data or modelling; any reputational or consequential loss; and any claim by a third party relying on the Report.
The total aggregate liability of the Operator to the Client shall in no event exceed the fee paid for the specific Report in question.
The Report is issued solely for the personal use of the Client who commissioned and paid for it. You may share the Report with your own legal, financial, or property advisors. The Report may not be:
The Operator reserves the right to watermark, timestamp, or digitally sign all Reports to verify authenticity.
The Report fee is payable in full before the valuation is generated. All fees are inclusive of applicable taxes unless stated otherwise.
Due to the automated and on-demand nature of the Report:
The Operator reserves the right to amend Report pricing at any time. Price changes will not affect orders already placed.
The Operator will collect and process personal data provided by the Client solely for the purpose of generating the Report and fulfilling this agreement. The Operator may store anonymised, aggregated valuation data to improve Platform accuracy. No personally identifiable data will be shared with third parties without consent, except where required by law.
Your data is handled in accordance with the Protection of Personal Information Act 4 of 2013 (POPIA) and applicable data protection legislation.
All content, design, methodology, algorithms, templates, and technology forming part of the Platform and the Report are the exclusive intellectual property of Propworths Global Property (Pty) Ltd and are protected by copyright, trademark, and related laws.
The Client is granted a limited, non-exclusive, non-transferable licence to use the Report for the permitted purposes described in Clause 5.
Before committing to any property transaction, obtain a formal valuation from a Registered Valuator registered with SACPVP (or the equivalent body in your jurisdiction). A registered valuator will physically inspect the property and provide a legally defensible opinion of value.
Propworths AI Valuation is designed as a fast, affordable first-look valuation tool — not a replacement for professional advice.
This Agreement is governed by the laws of the Republic of South Africa. Any disputes arising from or related to this Agreement shall be subject to the exclusive jurisdiction of the courts of South Africa.
If any provision of this Agreement is found to be invalid or unenforceable, the remaining provisions shall remain in full force and effect. This Agreement constitutes the entire understanding between the Client and the Operator with respect to the subject matter hereof.
The Operator reserves the right to amend these Conditions at any time. Amendments will be published on the Platform and will take effect 14 days after publication. Continued use of the Platform after such date constitutes acceptance of the amended Conditions.
Your payment is encrypted and processed securely. We never store your full card number.
Pay with PayPal
You'll be redirected to PayPal to complete your payment securely. No card details needed here.
Instant EFT (South Africa)
Select your bank and pay directly. Processed by PayFast.
4242 4242 4242 4242 for success · 4000 0000 0000 0002 for a declined card. Any future expiry date and any 3-digit CVC.
Your payment of $124.00 has been processed. A confirmation email and invoice have been sent to your registered email address. Your Propworths AI Valuation report is now being generated.
Your card was declined. Please check your details and try again, or use a different payment method.
Your Propworths AI Valuation valuation is unlocked. Your address is pre-filled.
AI market research identified 7 recent comparable sales in the Kelderhof Country Village and surrounding Somerset West area with an average sale price of R 3,470,000 and an average of R 12,412/m². Current construction costs of R 13,200–R 16,400/m² for this region (ASAQS Q1 2025), with land values in the range of R 2,800–R 3,600/m², have been applied. The asking price on the listing is R 3,450,000, compared to the AI-assessed Market Value of R 3,887,000 — representing a +12.7% variance above the asking price, suggesting the property may be conservatively priced relative to its intrinsic market value.
Market Intelligence: The Somerset West / Helderberg basin residential market has demonstrated strong and consistent buyer demand over the 24-month review period, underpinned by lifestyle migration from Cape Town and the Western Cape's continued appeal to high-net-worth buyers. Kelderhof Country Village commands a meaningful premium due to its controlled access, superior estate management, and dual aspect mountain and sea views. Properties in this precinct have experienced limited distress selling, and the estate's covenant structure supports long-term value preservation. Year-on-year price growth of approximately 3.2% has been recorded, above the national residential average.
Cost Research: AI research confirmed current residential build costs of R 13,200–R 16,400/m² for this area (ASAQS benchmark, Q1 2025). The mid-rate of R 14,800/m² has been applied, reflecting the property's above-standard specification including heated pool, solar PV and battery backup, underfloor heating, and EV charging. Land values in Kelderhof have stabilised at approximately R 3,200/m². The 2023 renovation further supports the Excellent condition rating and limits near-term capital expenditure requirements.
The High confidence rating reflects strong comparable evidence from 7 recent sales and AI-researched cost data. The assessment is suitable as a supporting document pending physical inspection and sign-off by a registered valuator.