Investor Dashboard
Pressure-test the hold before you commit.
EMI, CAGR, IRR, yield, and a four-scenario simulator over your holding horizon. Scenario-based, not a forecast. Verify with a CA.
Property tax, maintenance, insurance
Stamp+reg+GST+interior reserve
Monthly EMI
₹1,41,394
Monthly Cashflow
₹-86,394
Gross Yield
3.60%
Net Yield
3.30%
Exit CAGR (Base)
22.67%
IRR
12.52%
Net Exit Value
₹2,34,12,535
Breakeven Year
Yr 7
Four-Scenario Simulator
Net exit vs total return, in lakhs
- Exit Value
- Net Exit (after loan)
Bull
IRR 19.6%
Base
IRR 12.5%
Bear
IRR 1.3%
Recession
IRR -11.1%
Annual Cashflow (Base)
Year-by-year, in lakhs
Year 0 shows cash-in (down + acquisition). Terminal year adds net exit.
Indicative planning intelligence only — not a valuation, offer, or legal/financial advice. Tax rules change and depend on your personal situation — confirm with a chartered accountant.