{"calculated_on":"2026-09-16","currency":"INR","data":{"buffer":10000,"cost_fraction":0.06,"current_rent":25000,"down_fraction":0.2,"income":180000,"living":55000,"loan_rate":0.085,"loan_years":20,"maintenance":5000,"retirement_sip":25000,"rows":[{"down_payment":1600000.0,"emi":55540.68693539418,"loan":6400000.0,"price":8000000,"purchase_costs":480000.0,"remaining":29459.31306460582,"upfront":2080000.0},{"down_payment":2000000.0,"emi":69425.85866924273,"loan":8000000.0,"price":10000000,"purchase_costs":600000.0,"remaining":15574.141330757266,"upfront":2600000.0},{"down_payment":2400000.0,"emi":83311.03040309127,"loan":9600000.0,"price":12000000,"purchase_costs":720000.0,"remaining":1688.9695969087334,"upfront":3120000.0}]},"example":"home","interactive_scenarios":{"base":[{"down_payment":1200000.0,"emi":41655.51520154563,"loan":4800000.0,"price":6000000,"purchase_costs":360000.0,"rate":0.085,"remaining":43344.48479845437,"upfront":1560000.0,"value":60},{"down_payment":1300000.0,"emi":45126.80813500777,"loan":5200000.0,"price":6500000,"purchase_costs":390000.0,"rate":0.085,"remaining":39873.19186499223,"upfront":1690000.0,"value":65},{"down_payment":1400000.0,"emi":48598.10106846991,"loan":5600000.0,"price":7000000,"purchase_costs":420000.0,"rate":0.085,"remaining":36401.89893153009,"upfront":1820000.0,"value":70},{"down_payment":1500000.0,"emi":52069.394001932036,"loan":6000000.0,"price":7500000,"purchase_costs":450000.0,"rate":0.085,"remaining":32930.605998067964,"upfront":1950000.0,"value":75},{"down_payment":1600000.0,"emi":55540.68693539418,"loan":6400000.0,"price":8000000,"purchase_costs":480000.0,"rate":0.085,"remaining":29459.31306460582,"upfront":2080000.0,"value":80},{"down_payment":1700000.0,"emi":59011.97986885632,"loan":6800000.0,"price":8500000,"purchase_costs":510000.0,"rate":0.085,"remaining":25988.020131143683,"upfront":2210000.0,"value":85},{"down_payment":1800000.0,"emi":62483.27280231845,"loan":7200000.0,"price":9000000,"purchase_costs":540000.0,"rate":0.085,"remaining":22516.727197681546,"upfront":2340000.0,"value":90},{"down_payment":1900000.0,"emi":65954.56573578059,"loan":7600000.0,"price":9500000,"purchase_costs":570000.0,"rate":0.085,"remaining":19045.43426421941,"upfront":2470000.0,"value":95},{"down_payment":2000000.0,"emi":69425.85866924273,"loan":8000000.0,"price":10000000,"purchase_costs":600000.0,"rate":0.085,"remaining":15574.141330757266,"upfront":2600000.0,"value":100},{"down_payment":2100000.0,"emi":72897.15160270486,"loan":8400000.0,"price":10500000,"purchase_costs":630000.0,"rate":0.085,"remaining":12102.848397295136,"upfront":2730000.0,"value":105},{"down_payment":2200000.0,"emi":76368.444536167,"loan":8800000.0,"price":11000000,"purchase_costs":660000.0,"rate":0.085,"remaining":8631.555463833007,"upfront":2860000.0,"value":110},{"down_payment":2300000.0,"emi":79839.73746962912,"loan":9200000.0,"price":11500000,"purchase_costs":690000.0,"rate":0.085,"remaining":5160.262530370877,"upfront":2990000.0,"value":115},{"down_payment":2400000.0,"emi":83311.03040309127,"loan":9600000.0,"price":12000000,"purchase_costs":720000.0,"rate":0.085,"remaining":1688.9695969087334,"upfront":3120000.0,"value":120},{"down_payment":2500000.0,"emi":86782.32333655341,"loan":10000000.0,"price":12500000,"purchase_costs":750000.0,"rate":0.085,"remaining":-1782.3233365534106,"upfront":3250000.0,"value":125},{"down_payment":2600000.0,"emi":90253.61627001554,"loan":10400000.0,"price":13000000,"purchase_costs":780000.0,"rate":0.085,"remaining":-5253.61627001554,"upfront":3380000.0,"value":130},{"down_payment":2700000.0,"emi":93724.90920347767,"loan":10800000.0,"price":13500000,"purchase_costs":810000.0,"rate":0.085,"remaining":-8724.90920347767,"upfront":3510000.0,"value":135},{"down_payment":2800000.0,"emi":97196.20213693981,"loan":11200000.0,"price":14000000,"purchase_costs":840000.0,"rate":0.085,"remaining":-12196.202136939813,"upfront":3640000.0,"value":140}],"higher":[{"down_payment":1200000.0,"emi":47922.2345745357,"loan":4800000.0,"price":6000000,"purchase_costs":360000.0,"rate":0.105,"remaining":37077.7654254643,"upfront":1560000.0,"value":60},{"down_payment":1300000.0,"emi":51915.75412241368,"loan":5200000.0,"price":6500000,"purchase_costs":390000.0,"rate":0.105,"remaining":33084.24587758632,"upfront":1690000.0,"value":65},{"down_payment":1400000.0,"emi":55909.27367029165,"loan":5600000.0,"price":7000000,"purchase_costs":420000.0,"rate":0.105,"remaining":29090.72632970835,"upfront":1820000.0,"value":70},{"down_payment":1500000.0,"emi":59902.79321816963,"loan":6000000.0,"price":7500000,"purchase_costs":450000.0,"rate":0.105,"remaining":25097.20678183037,"upfront":1950000.0,"value":75},{"down_payment":1600000.0,"emi":63896.3127660476,"loan":6400000.0,"price":8000000,"purchase_costs":480000.0,"rate":0.105,"remaining":21103.687233952398,"upfront":2080000.0,"value":80},{"down_payment":1700000.0,"emi":67889.83231392558,"loan":6800000.0,"price":8500000,"purchase_costs":510000.0,"rate":0.105,"remaining":17110.16768607442,"upfront":2210000.0,"value":85},{"down_payment":1800000.0,"emi":71883.35186180356,"loan":7200000.0,"price":9000000,"purchase_costs":540000.0,"rate":0.105,"remaining":13116.64813819644,"upfront":2340000.0,"value":90},{"down_payment":1900000.0,"emi":75876.87140968154,"loan":7600000.0,"price":9500000,"purchase_costs":570000.0,"rate":0.105,"remaining":9123.128590318462,"upfront":2470000.0,"value":95},{"down_payment":2000000.0,"emi":79870.39095755952,"loan":8000000.0,"price":10000000,"purchase_costs":600000.0,"rate":0.105,"remaining":5129.609042440483,"upfront":2600000.0,"value":100},{"down_payment":2100000.0,"emi":83863.91050543747,"loan":8400000.0,"price":10500000,"purchase_costs":630000.0,"rate":0.105,"remaining":1136.0894945625332,"upfront":2730000.0,"value":105},{"down_payment":2200000.0,"emi":87857.43005331546,"loan":8800000.0,"price":11000000,"purchase_costs":660000.0,"rate":0.105,"remaining":-2857.43005331546,"upfront":2860000.0,"value":110},{"down_payment":2300000.0,"emi":91850.94960119342,"loan":9200000.0,"price":11500000,"purchase_costs":690000.0,"rate":0.105,"remaining":-6850.949601193424,"upfront":2990000.0,"value":115},{"down_payment":2400000.0,"emi":95844.4691490714,"loan":9600000.0,"price":12000000,"purchase_costs":720000.0,"rate":0.105,"remaining":-10844.469149071403,"upfront":3120000.0,"value":120},{"down_payment":2500000.0,"emi":99837.98869694937,"loan":10000000.0,"price":12500000,"purchase_costs":750000.0,"rate":0.105,"remaining":-14837.988696949367,"upfront":3250000.0,"value":125},{"down_payment":2600000.0,"emi":103831.50824482736,"loan":10400000.0,"price":13000000,"purchase_costs":780000.0,"rate":0.105,"remaining":-18831.50824482736,"upfront":3380000.0,"value":130},{"down_payment":2700000.0,"emi":107825.02779270532,"loan":10800000.0,"price":13500000,"purchase_costs":810000.0,"rate":0.105,"remaining":-22825.027792705325,"upfront":3510000.0,"value":135},{"down_payment":2800000.0,"emi":111818.5473405833,"loan":11200000.0,"price":14000000,"purchase_costs":840000.0,"rate":0.105,"remaining":-26818.547340583304,"upfront":3640000.0,"value":140}]},"kind":"synthetic-public-illustration","not_a_customer_plan":true}