Should I Take This Home Loan?
EMI affordability, rent vs. buy break-even, and opportunity cost — all in one place.
Loan Details
Total all-in price including parking
Floating rates in India: 8.5–9.5% (Apr 2026)
Your Finances
Car loan, personal loan, etc.
What's accessible within 30 days
Purpose
Buying to…
Property type
Status
⚠️ Proceed with caution
A few items need attention before you commit.
4 of 6 checks passed
Monthly EMI
₹55,541
37.0% of income
Cash needed upfront
₹22,39,000
DP + all hidden costs
Total interest paid
₹69,29,765
over 20 years
Loan multiple
3.6×
annual income (limit: 5×)
Hidden Costs Estimate
Estimates only — stamp duty varies by state (2–8%). Add these to your down payment planning.
Comparison Inputs
0 if living with family or own home
Historical Indian residential: 4–8%/yr. Prime metro: 7–9%.
True Monthly Cost of Ownership
Rent vs. Buy Break-even
Year 1
Property appreciation offsets the ownership premium at year 1. Owning becomes cheaper after this point.
Property vs. Equity at 10 Years
Equity scenario: down payment + ₹44,874/mo ownership premium invested at 11% CAGR.
Scenario Analysis
| Scenario | Property value | Outstanding | Net equity |
|---|---|---|---|
| Optimistic | ₹2,07,49,940 | ₹44,79,605 | ₹1,62,70,335 |
| Base | ₹1,43,26,782 | ₹44,79,605 | ₹98,47,177 |
| Pessimistic (sale yr 7) | ₹91,89,485 | ₹52,33,865 | ₹39,55,620 |
Pessimistic scenario assumes forced sale in year 7 (job loss, relocation, etc.).
See how this loan affects your FIRE date
Add your EMI (₹56K/mo) as a monthly expense in the FIRE calculator to see the full impact on your retirement timeline.