ผู้ซื้อและเจ้าของที่วางแผนกู้ยืม ค่าใช้จ่าย และการตัดสินใจด้านอสังหาริมทรัพย์
Prepayment vs SIP Calculator
Should you prepay your home loan or invest in mutual funds? Compare both strategies side by side. See interest saved vs SIP returns, break-even rate, and a clear verdict.
วิธีการคำนวณ - หลักวิธี สูตร และแหล่งข้อมูลSIP ชนะด้วยส่วนต่าง
₹6,41,856
Investing in SIP at 12% builds more wealth than prepaying your 8.5% loan
Your EMI is ₹43,391/month. With ₹10,000/month extra, you can either prepay your loan or invest in a SIP.
เส้นทาง SIP (Winner)
เงินกองทุน
₹99,91,479
ลงทุนแล้ว
₹24,00,000
ผลตอบแทน
₹75,91,479
เส้นทางการชำระล่วงหน้า
ดอกเบี้ยที่ประหยัดได้
₹21,78,721
SIP หลังชำระสินเชื่อ
₹71,70,902
ความมั่งคั่งรวม
₹93,49,623
Prepayment finishes loan 7y 1m early
Your 20-year loan finishes in 12y 11m, saving ₹21,78,721 in interest. After payoff, EMI + extra (₹53,391/mo) goes to SIP for 85 months.
Break-even SIP return: 11.4%
If your SIP earns above 11.4% p.a., investing wins. Below this, prepaying the loan is better. Your loan rate is 8.5% - the break-even is above your loan rate because prepayment savings are guaranteed while SIP returns carry risk.
SIP Corpus vs Prepayment Savings
| Year | Loan bal. | SIP corpus |
|---|---|---|
| 1 | ₹49,00,489 | ₹1,28,093 |
| 2 | ₹47,92,181 | ₹2,72,432 |
| 3 | ₹46,74,300 | ₹4,35,076 |
| 4 | ₹45,46,000 | ₹6,18,348 |
| 5 | ₹44,06,359 | ₹8,24,864 |
| 6 | ₹42,54,375 | ₹10,57,570 |
| 7 | ₹40,88,957 | ₹13,19,790 |
| 8 | ₹39,08,918 | ₹16,15,266 |
| 9 | ₹37,12,965 | ₹19,48,215 |
| 10 | ₹34,99,691 | ₹23,23,391 |
| 11 | ₹32,67,566 | ₹27,46,148 |
| 12 | ₹30,14,923 | ₹32,22,522 |
| 13 | ₹27,39,949 | ₹37,59,311 |
| 14 | ₹24,40,670 | ₹43,64,180 |
| 15 | ₹21,14,937 | ₹50,45,760 |
| 16 | ₹17,60,412 | ₹58,13,782 |
| 17 | ₹13,74,550 | ₹66,79,208 |
| 18 | ₹9,54,582 | ₹76,54,392 |
| 19 | ₹4,97,492 | ₹87,53,254 |
| 20 | ₹0 | ₹99,91,479 |
Note: SIP returns are market-linked and not guaranteed. Prepayment savings are guaranteed. This comparison does not account for Section 24(b) tax benefit on home loan interest (up to ₹2L/year) or LTCG tax on equity mutual fund gains (12.5% above ₹1.25L/year). Consult a financial advisor for personalised advice.