Not a member of Pastebin yet?
Sign Up,
it unlocks many cool features!
- Down payment: 100000.0
- Monthly payment: 4056
- Yearly interest: 22000
- __________________________________________________________________________________________________
- Year 1:
- Amount saved by not paying EMI: 26167
- Rent: 2083
- Rent maintenance: 208
- property_price: 520000
- interest adjusted property_price: 498000
- Year 2:
- Amount saved by not paying EMI: 53003
- Rent: 2167
- Rent maintenance: 217
- property_price: 540800
- interest adjusted property_price: 496800
- Year 3:
- Amount saved by not paying EMI: 80514
- Rent: 2253
- Rent maintenance: 225
- property_price: 562432
- interest adjusted property_price: 496432
- Year 4:
- Amount saved by not paying EMI: 108702
- Rent: 2343
- Rent maintenance: 234
- property_price: 584929
- interest adjusted property_price: 496929
- Year 5:
- Amount saved by not paying EMI: 137569
- Rent: 2437
- Rent maintenance: 244
- property_price: 608326
- interest adjusted property_price: 498326
- Year 6:
- Amount saved by not paying EMI: 167115
- Rent: 2535
- Rent maintenance: 253
- property_price: 632660
- interest adjusted property_price: 500660
- Year 7:
- Amount saved by not paying EMI: 197339
- Rent: 2636
- Rent maintenance: 264
- property_price: 657966
- interest adjusted property_price: 503966
- Year 8:
- Amount saved by not paying EMI: 228238
- Rent: 2742
- Rent maintenance: 274
- property_price: 684285
- interest adjusted property_price: 508285
- Year 9:
- Amount saved by not paying EMI: 259806
- Rent: 2851
- Rent maintenance: 285
- property_price: 711656
- interest adjusted property_price: 513656
- Year 10:
- Amount saved by not paying EMI: 292037
- Rent: 2965
- Rent maintenance: 297
- property_price: 740122
- interest adjusted property_price: 520122
- Year 11:
- Amount saved by not paying EMI: 324920
- Rent: 3084
- Rent maintenance: 308
- property_price: 769727
- interest adjusted property_price: 527727
- Year 12:
- Amount saved by not paying EMI: 358444
- Rent: 3207
- Rent maintenance: 321
- property_price: 800516
- interest adjusted property_price: 536516
- Year 13:
- Amount saved by not paying EMI: 392594
- Rent: 3335
- Rent maintenance: 334
- property_price: 832537
- interest adjusted property_price: 546537
- Year 14:
- Amount saved by not paying EMI: 427352
- Rent: 3469
- Rent maintenance: 347
- property_price: 865838
- interest adjusted property_price: 557838
- Year 15:
- Amount saved by not paying EMI: 462697
- Rent: 3608
- Rent maintenance: 361
- property_price: 900472
- interest adjusted property_price: 570472
Advertisement
Add Comment
Please, Sign In to add comment