# NTR Fantasy [ZXH-001]

> ResidualPlay case file: an overlooked Steam game still earning residual revenue. Estimates carry a ±30-50% error range per title.

- Steam appid: 4195570
- Developer: zhenxin_corp
- Released: 2026 · Genre: Adventure · List price: $4.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $245 to $368 per month (mid $307)
- Opportunity score: $307/month at x1.00 dormancy multiplier
- Est. lifetime owners: 1.5k · Est. lifetime net revenue: $2.5k
- Review sentiment: 73% positive across 56 reviews (46 from Steam purchases)
- Review velocity: 7.3 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 1 months ago
- Studio active elsewhere (3 titles tracked), so this one may welcome a partner
- Last build shipped 8 months ago

## Where a gross dollar goes (monthly, at current velocity)

| Stage | USD/month |
|---|---|
| Gross storefront sales | $557 |
| After VAT / sales tax (-13% blended) | $484 |
| After refunds (-9.5% median) | $438 |
| Net to developer (after Steam 30%) | $307 |

## Monthly review counts, oldest to newest (6 months)

24, 4, 5, 4, 5, 2

## Markets by review language

- schinese: 18%
- french: 3% (game NOT localized in this language)
- english: 18%
- koreana: 49%
- russian: 3% (game NOT localized in this language)
- spanish: 5% (game NOT localized in this language)
- japanese: 5%

Localization gap: 10% of measured reviews are written in languages the game does not support (top: spanish). Localizing is likely immediate market expansion.

## Methodology

Units are estimated from Steam-purchase reviews times a release-cohort multiplier (Boxleiter method, 20-75x by year). Revenue uses an effective price (lifetime discounts and regional pricing) and nets out VAT (~13%), refunds (~9.5%) and Steam's 30% cut: roughly 55% of gross reaches the developer.

Source: https://residualplay.com/game/4195570
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.