Emergent | Fullstack App

Business Performance

Total Property Value

₹12,94,899

Capital Appreciation

₹1,33,899

Rent Collected

₹1,19,000

Total Expenses

₹25,266

Net Profit

₹93,734

Security Deposits

₹30,000

Investment Performance

Capital Multiplier

4.4×

+341% on original investment

Originally Invested

₹11.61 L

₹11,61,000

Best Offer Received

₹50.00 L

+₹38.39 L gain

Rental Income Earned

₹1.19 L

while holding the property

Total Return

+₹39.58 L

144.3% CAGR

Value Growth Visualisation

INVESTED₹11.61 L

CURRENT BEST OFFER₹50.00 L

OFFER + RENTAL EARNED₹51.19 L

Held for ~1.7 years · gold = capital appreciation, green = cumulative rental income

Per-sqft Performance · 1,744 sqft total plot

Bought at

₹666/sqft

Currently offered at

₹2,867/sqft

Per-sqft appreciation

+₹2,201/sqft

Per-Property Breakdown

UNIT 116/B8

4.3×

Paid

₹5.80 L

Offer

₹25.00 L

Gain

+₹19.20 L

UNIT 116/B7

4.3×

Paid

₹5.80 L

Offer

₹25.00 L

Gain

+₹19.20 L

Action Items

Pending Actions

rent · high priority

Rent unpaid for MOHAMED AKKEEM (5/2026) - ₹5000.0 (due on day 10)

custom · high priority

RENOVATE 116/B8 (in 23d)

custom · medium priority

FIND TENANT - 116/B8 (in 33d)

Analytics & Growth

Monthly Income vs Expenses

Year 2026 · Jan – Dec

Rent Collected

₹20,000

Expenses

₹14,666

Net

₹5,334

Cumulative Net Profit

Year 2026 running cash flow

Incoming (+)

₹16,334

Outgoing (−)

₹11,000

Net (=)

₹5,334

Expense Composition

Total: ₹25,266 across all categories

Vacancy & Unrealized Loss

130 total vacant days · ₹19,433 potential rent lost

UNIT 116/B8

Currently Vacant

88.9%

Occupancy

Owned

606d

Occupied

539d

Vacant

67d

Unrealized

₹8,933

UNIT 116/B7

Currently Occupied

89.6%

Occupancy

Owned

606d

Occupied

543d

Vacant

63d

Unrealized

₹10,500

Properties

Estate Plot & Layout

Single parcel · two saleable / rentable townhouses

Plot Dimensions

22.75′×76.66′

Total Plot Area

1,744sqft

UNIT 116/B8

Townhouse

KANDIYAN STREET, PATTUKOTTAI

Purchased 29/9/2024

TNPDCL06441008548

Pay

Purchase Price₹5,80,500

Current Value₹6,47,528

Appreciation

₹67,028 · 11.5%

Annual Rate6.8%

Highest Offer Received₹25,00,000

₹18,52,472 above calculated value · 10/1/2026

UNIT 116/B7

Townhouse

KANDIYAN STREET, PATTUKKOTTAI

Purchased 29/9/2024

TNPDCL06441008572

Pay

Purchase Price₹5,80,500

Current Value₹6,47,528

Appreciation

₹67,028 · 11.5%

Annual Rate6.8%

Highest Offer Received₹25,00,000

₹18,52,472 above calculated value · 10/1/2026

Operations

Tenant Management

Name	Property	Contact	Lease Start	Monthly Rent	Security Deposit	Last Payment Date	Next Payment Date	Actions
MOHAMED AKKEEM	UNIT 116/B7	+919790003136	1/12/2024	₹5,000	₹30,000	8/5/2026 ₹5,000	10/6/2026