Leveraged Property Return Calculator

Return on your cash with a loan vs all cash.

Your inputs

Deal and loan
% of price
% a year
years
% p.a.
Adjust rates, loan and costs
Property
years
% a year
maintenance, tax
% of value
% of value
% of value
% duty
% duty
% of duty
% of duty

Rates verified 18 Oct 2026 · confirm on Kaveri Online before registering. First-sale slabs apply to flats and apartments only. Surcharge is the Greater Bengaluru Area rate.

Your result

Indicative
Return on your cash, with the loan
8.93% a year

All cash: 8.89% a year. The loan lifts your return.

₹ 71,42,368
Your cash put in
₹ 1,40,28,547
Cash back
1.96×
Money multiple
₹ 65,087
Loan EMI
Before tax. A loan helps only when the property earns more than the loan rate.

Quick answer: A home loan raises your return only when the property earns more than the loan rate. A ₹ 1 crore Bengaluru flat bought with 25% down at 8.5%, growing 7% a year with ₹ 30,000 rent, returns 8.93% a year on your cash over 10 years, against 8.89% paying all cash. At 9% growth the loan lifts it to 12.21%.

With a loan and all cash

Updates as you type
Before tax. Cash put in counts the down payment, buying costs and any month the rent does not cover the EMI and upkeep.
ItemAmount
Loan₹ 75,00,000
Stamp duty, cess, surcharge and registration₹ 7,60,000
Your cash put in₹ 71,42,368
Interest paid₹ 55,59,946
Value at the end₹ 1,96,71,514
Loan still owed₹ 52,49,537
Sale proceeds after selling cost and loan₹ 1,40,28,547
Profit with the loan₹ 68,86,179
Profit paying all cash₹ 1,24,46,125
Return a year, with the loan8.93%
Return a year, all cash8.89%

How do you use the leveraged property return calculator?

  1. Enter the property price, your down payment, the yearly price growth you expect, the monthly rent, how long you will hold it and the loan rate.
  2. Loan tenure, rent growth, upkeep, selling cost, new flat or resale, and the stamp duty and registration rates are under “Adjust rates, loan and costs”.
  3. Compare the yearly return on your own cash with the loan against paying all cash.

Does a home loan increase your property return?

Only when the property earns more than the loan costs. A loan lets you control a ₹ 1 crore flat with less of your own money, so gains are spread over a smaller amount. But you also pay interest every month. When price growth plus rent beats the loan rate, the loan lifts your return; when it does not, the loan pulls it down, and losses are magnified the same way.

The calculator counts every rupee you put in and take out, month by month: the down payment and buying costs on day one, any month the rent does not cover the EMI and upkeep, and the sale proceeds less the loan still owed. The yearly return that balances these is the IRR, so a longer or shorter holding is compared fairly.

How the return is worked out

1
LoanLower of price × (1 − down payment %) and the RBI loan-to-value limit
2
Day oneDown payment + stamp duty + cess + surcharge + registration
3
Each monthRent − EMI − upkeep ÷ 12
4
At the endSale value − selling cost − loan owed; return = IRR of all flows

Worked example: ₹ 1 crore flat, 25% down, 7% growth

The loan is ₹ 75 lakh at 8.5% over 20 years, an EMI of ₹ 65,087. Over 10 years you put in ₹ 71,42,368, including the months the rent of ₹ 30,000 (growing 5% a year) does not cover the EMI and upkeep. After selling at ₹ 1,96,71,514 and clearing the ₹ 52,49,537 still owed, you get back ₹ 1,40,28,547. That is 8.93% a year on your cash, almost the same as 8.89% paying all cash, because the flat earns about the loan rate.

Worked example: when growth is higher or lower

At 9% growth, the loan lifts the return to 12.21% a year against 10.67% with cash. At 5% growth it cuts it to 5.37% against 7.13%.

Return with and without a loan

₹ 1 crore resale flat, 25% down, 8.5% loan, ₹ 30,000 rent, 10 years, before tax.
Price growthWith loanAll cash
3%1.37%5.40%
5%5.37%7.13%
7%8.93%8.89%
9%12.21%10.67%

What should you keep in mind?

Frequently asked questions

Only when the property earns more than the loan rate. For a ₹ 1 crore Bengaluru flat with 25% down at 8.5%, 7% growth and ₹ 30,000 rent, the return on your cash is 8.93% a year against 8.89% with all cash. At 9% growth the loan lifts it to 12.21%.

It is the return on your own money when part of the price is borrowed. Gains and losses on the whole property land on a smaller amount of your cash, so the percentage swings more in both directions than with an all-cash purchase.

Because cash goes in and comes out at different times: a down payment, monthly top-ups when the rent does not cover the EMI, and the sale at the end. The IRR is the yearly rate that balances all of these, so holdings of different lengths compare fairly.

RBI caps home loans at 90% of the value up to ₹ 30 lakh, 80% above ₹ 30 lakh up to ₹ 75 lakh, and 75% above ₹ 75 lakh. If your down payment is below what these limits allow, the calculator caps the loan and raises the down payment.

Yes. Bengaluru stamp duty of 5% (lower slabs on a new flat up to ₹ 45 lakh), 10% cess and 2% surcharge on the duty, and the 2% registration fee are paid on day one. On a ₹ 1 crore resale flat that is ₹ 7,60,000. You can change the rates under the toggle.

No. Figures are before tax. Loan interest on a let-out home reduces the tax on its rent, and a gain on sale after more than 24 months is taxed at 12.5% plus cess. Please verify with your Chartered Accountant before acting.

Sources

Indicative only and before tax. Verify the tax position with your Chartered Accountant before acting, and confirm stamp duty and registration on Kaveri Online before registering.

Buying a home in Bengaluru? Talk to an acre&key advisor.

Related calculators

The next steps most buyers take after this one.

Property Investment ROI
Calculate annualized returns and overall ROI on real estate investments.
Calculate →
Inflation-adjusted Property Returns Calculator
Your property return after inflation, in today’s money.
Calculate →
Cash-on-Cash Return Calculator
Yearly cash flow as a share of the cash you put in.
Calculate →
Home Loan EMI Calculator
Estimate monthly EMI, total interest, and repayment schedule for your home loan.
Calculate →
Rental Yield Calculator
Evaluate gross and net rental yield for residential properties.
Calculate →
FD vs Property Calculator
A property’s return next to a fixed deposit over the same years.
Calculate →