Business Performance
Total Property Value
₹13,24,861
Capital Appreciation
₹1,63,861
Rent Collected
₹1,39,000
Total Expenses
₹65,864
Net Profit
₹73,136
Security Deposits
₹30,000
Capital Multiplier
5.3×
+429% on original investment
Originally Invested
₹11.61 L
₹11,61,000
Best Offer Received
₹60.00 L
+₹48.39 L gain
Rental Income Earned
₹1.39 L
while holding the property
Total Return
+₹49.78 L
129.3% CAGR
Value Growth Visualisation
Held for ~2.0 years · gold = capital appreciation, green = cumulative rental income
Per-sqft Performance · 1,744 sqft total plot
Bought at
₹666/sqft
Currently offered at
₹3,440/sqft
Per-sqft appreciation
+₹2,775/sqft
Per-Property Breakdown
UNIT 116/B8
5.2×Paid
₹5.80 L
Offer
₹30.00 L
Gain
+₹24.20 L
UNIT 116/B7
5.2×Paid
₹5.80 L
Offer
₹30.00 L
Gain
+₹24.20 L
Action Items
Pending Actions
7FIND TENANT - 116/B8 (overdue by 94d)
INVOICE EVERY PAYMENT MADE (overdue by 94d)
MOBILE COMPATIBLE (overdue by 94d)
UPGRADE WEBSITE FRONT END DESIGN (overdue by 94d)
FIX ERROR - AN EXCESS OF 1,199 IN EXPENSE (in 90d)
RENAME BOTH PROPERTIES -> 116/B7 & 116/B8 (in 90d)
UPDATE CHARTS & GRAPHS READINGS (in 90d)
Analytics & Growth
Monthly Income vs Expenses
Year 2026 · Jan – Dec
Rent Collected
₹40,000
Expenses
₹55,264
Net
₹-15,264
Cumulative Net Profit
Year 2026 running cash flow
Incoming (+)
₹25,134
Outgoing (−)
₹40,398
Net (=)
₹-15,264
Expense Composition
Total: ₹64,665 across all categories
Vacancy & Unrealized Loss
257 total vacant days · ₹36,367 potential rent lost
UNIT 116/B8
Currently Vacant
73.5%
Occupancy
Owned
733d
Occupied
539d
Vacant
194d
Unrealized
₹25,867
UNIT 116/B7
Currently Occupied
91.4%
Occupancy
Owned
733d
Occupied
670d
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₹23,37,561 above calculated value · 10/1/2026
UNIT 116/B7
Townhouse₹23,37,561 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 | 12/9/2026 ₹5,000 | 10/10/2026 |