Acquisition
Purchase price₹80,00,000
₹
Down payment₹24,00,000 (30%)
₹
Renovation / fit-out₹2,00,000
₹
Stamp duty + registration₹52,00,000
₹
Home loan rate9.0%
Tenure20 yrs
Rental income
Monthly rent₹28,000
₹
Annual rent escalation5%
Vacancy rate5%
Annual expenses
Property tax / yr₹15,000
₹
Maintenance / yr₹24,000
₹
Society charges / yr₹12,000
₹
Insurance / yr₹8,000
₹
Monthly cash flow
+₹2,340
After EMI, vacancy and all expenses
Gross yield
4.2%
Target: >3.5%
Net yield
2.8%
Target: >2%
Cash-on-cash
6.1%
Target: >5%
Full analysis
| Gross annual rent | ₹3,36,000 |
| (-) Vacancy loss | — ₹16,800 |
| Effective annual rent | ₹3,19,200 |
| (-) Property tax | — ₹15,000 |
| (-) Maintenance | — ₹24,000 |
| (-) Society charges | — ₹12,000 |
| (-) Insurance | — ₹8,000 |
| Net operating income (NOI) | ₹2,60,200 |
| (-) Annual EMI | — ₹5,11,992 |
| Annual cash flow | ₹28,080 |
| Total cash invested | ₹31,20,000 |
| Cap rate (NOI / price) | 3.3% |
| Gross yield | 4.2% |
| Cash-on-cash return | 0.9% |