💰
Rental Cash Flow Predictor
10-year rental income projection with vacancy, expenses, EMI, and appreciation.
🤖AI Cash Flow Prediction
TOTAL RETURN (10 yrs)
+₹48,70,667
IRR: 23.2% | On ₹16,00,000 down payment
Down Payment₹16,00,000
Monthly EMI₹55,541
Total Cash Flow (10yr)₹28,66,544
Property Value (Yr 10)₹1,57,37,211
Capital Gain+₹77,37,211
Year-by-Year Projection
| Yr | Rent/mo | Net Income | Cash Flow | Property |
|---|---|---|---|---|
| 1 | ₹25,000 | ₹2,85,000 | ₹4,04,292 | ₹85,60,000 |
| 2 | ₹27,000 | ₹3,07,800 | ₹3,83,316 | ₹91,59,200 |
| 3 | ₹29,160 | ₹3,32,424 | ₹3,60,662 | ₹98,00,344 |
| 4 | ₹31,493 | ₹3,59,020 | ₹3,36,194 | ₹1,04,86,368 |
| 5 | ₹34,012 | ₹3,87,737 | ₹3,09,774 | ₹1,12,20,414 |
| 6 | ₹36,733 | ₹4,18,756 | ₹2,81,236 | ₹1,20,05,843 |
| 7 | ₹39,672 | ₹4,52,261 | ₹2,50,412 | ₹1,28,46,252 |
| 8 | ₹42,846 | ₹4,88,444 | ₹2,17,124 | ₹1,37,45,489 |
| 9 | ₹46,273 | ₹5,27,512 | ₹1,81,181 | ₹1,47,07,674 |
| 10 | ₹49,975 | ₹5,69,715 | ₹1,42,354 | ₹1,57,37,211 |