The EMI is the easy number. The one that surprises people is underneath it: on a twenty-year loan, five years of payments clears barely an eighth of what you borrowed. Interest is charged on the balance outstanding, and at the start the balance is almost the whole loan — so the early instalments are mostly rent on the money. This works out both figures, and shows the full schedule rather than asking you to take it on trust.
As a share of the price.
The same figure in rupees. Edit either.
Percentage of the loan amount.
Most lenders cap it. Zero for no cap.
Percentage of the price. Varies by state.
This calculator needs JavaScript for live figures, but the worked example below is complete: a ₹60,00,000 loan at 8.5% over 20 years costs ₹52,069 a month and ₹64,96,655 in interest.
Every month for 20 years, at 8.5% held flat.
Price less a 20% down payment of ₹15,00,000.
108.3% of the amount borrowed, paid on top of it.
₹60 lakh borrowed, ₹65 lakh interest.
Within the range lenders normally fund.
₹15,00,000 deposit, ₹25,000 fee, ₹4,50,000 duty and registration.
Over 20 years you repay ₹1.25 crore on ₹60 lakh borrowed — <strong>108.3% of the loan again in interest</strong>. The schedule below shows why the first years barely move the balance.
Principal against interest
After five years you will have paid about ₹31.2 lakh in instalments, and 11.9% of the ₹60 lakh you borrowed will be gone. The rest went to interest, because interest is charged on the balance outstanding and early on that balance is almost the entire loan.
The schedule, year by year
| Period | Opening | Principal | Interest | Closing | Repaid |
|---|---|---|---|---|---|
| ₹60,00,000 | ₹1,19,414 | ₹5,05,419 | ₹58,80,586 | 1.99% | |
| Month 1 | ₹60,00,000 | ₹9,569 | ₹42,500 | ₹59,90,431 | 0.16% |
| Month 2 | ₹59,90,431 | ₹9,637 | ₹42,432 | ₹59,80,793 | 0.32% |
| Month 3 | ₹59,80,793 | ₹9,705 | ₹42,364 | ₹59,71,088 | 0.48% |
| Month 4 | ₹59,71,088 | ₹9,774 | ₹42,295 | ₹59,61,314 | 0.64% |
| Month 5 | ₹59,61,314 | ₹9,843 | ₹42,226 | ₹59,51,470 | 0.81% |
| Month 6 | ₹59,51,470 | ₹9,913 | ₹42,156 | ₹59,41,557 | 0.97% |
| Month 7 | ₹59,41,557 | ₹9,983 | ₹42,086 | ₹59,31,574 | 1.14% |
| Month 8 | ₹59,31,574 | ₹10,054 | ₹42,015 | ₹59,21,520 | 1.31% |
| Month 9 | ₹59,21,520 | ₹10,125 | ₹41,944 | ₹59,11,394 | 1.48% |
| Month 10 | ₹59,11,394 | ₹10,197 | ₹41,872 | ₹59,01,197 | 1.65% |
| Month 11 | ₹59,01,197 | ₹10,269 | ₹41,800 | ₹58,90,928 | 1.82% |
| Month 12 | ₹58,90,928 | ₹10,342 | ₹41,727 | ₹58,80,586 | 1.99% |
| ₹58,80,586 | ₹1,29,969 | ₹4,94,864 | ₹57,50,617 | 4.16% | |
| Month 13 | ₹58,80,586 | ₹10,415 | ₹41,654 | ₹58,70,171 | 2.16% |
| Month 14 | ₹58,70,171 | ₹10,489 | ₹41,580 | ₹58,59,682 | 2.34% |
| Month 15 | ₹58,59,682 | ₹10,563 | ₹41,506 | ₹58,49,119 | 2.51% |
| Month 16 | ₹58,49,119 | ₹10,638 | ₹41,431 | ₹58,38,481 | 2.69% |
| Month 17 | ₹58,38,481 | ₹10,713 | ₹41,356 | ₹58,27,767 | 2.87% |
| Month 18 | ₹58,27,767 | ₹10,789 | ₹41,280 | ₹58,16,978 | 3.05% |
| Month 19 | ₹58,16,978 | ₹10,866 | ₹41,204 | ₹58,06,112 | 3.23% |
| Month 20 | ₹58,06,112 | ₹10,943 | ₹41,127 | ₹57,95,169 | 3.41% |
| Month 21 | ₹57,95,169 | ₹11,020 | ₹41,049 | ₹57,84,149 | 3.6% |
| Month 22 | ₹57,84,149 | ₹11,098 | ₹40,971 | ₹57,73,050 | 3.78% |
| Month 23 | ₹57,73,050 | ₹11,177 | ₹40,892 | ₹57,61,874 | 3.97% |
| Month 24 | ₹57,61,874 | ₹11,256 | ₹40,813 | ₹57,50,617 | 4.16% |
| ₹57,50,617 | ₹1,41,457 | ₹4,83,376 | ₹56,09,161 | 6.51% | |
| Month 25 | ₹57,50,617 | ₹11,336 | ₹40,734 | ₹57,39,282 | 4.35% |
| Month 26 | ₹57,39,282 | ₹11,416 | ₹40,653 | ₹57,27,865 | 4.54% |
| Month 27 | ₹57,27,865 | ₹11,497 | ₹40,572 | ₹57,16,368 | 4.73% |
| Month 28 | ₹57,16,368 | ₹11,578 | ₹40,491 | ₹57,04,790 | 4.92% |
| Month 29 | ₹57,04,790 | ₹11,660 | ₹40,409 | ₹56,93,129 | 5.11% |
| Month 30 | ₹56,93,129 | ₹11,743 | ₹40,326 | ₹56,81,386 | 5.31% |
| Month 31 | ₹56,81,386 | ₹11,826 | ₹40,243 | ₹56,69,560 | 5.51% |
| Month 32 | ₹56,69,560 | ₹11,910 | ₹40,159 | ₹56,57,650 | 5.71% |
| Month 33 | ₹56,57,650 | ₹11,994 | ₹40,075 | ₹56,45,656 | 5.91% |
| Month 34 | ₹56,45,656 | ₹12,079 | ₹39,990 | ₹56,33,576 | 6.11% |
| Month 35 | ₹56,33,576 | ₹12,165 | ₹39,904 | ₹56,21,412 | 6.31% |
| Month 36 | ₹56,21,412 | ₹12,251 | ₹39,818 | ₹56,09,161 | 6.51% |
| ₹56,09,161 | ₹1,53,960 | ₹4,70,872 | ₹54,55,200 | 9.08% | |
| Month 37 | ₹56,09,161 | ₹12,338 | ₹39,732 | ₹55,96,823 | 6.72% |
| Month 38 | ₹55,96,823 | ₹12,425 | ₹39,644 | ₹55,84,397 | 6.93% |
| Month 39 | ₹55,84,397 | ₹12,513 | ₹39,556 | ₹55,71,884 | 7.14% |
| Month 40 | ₹55,71,884 | ₹12,602 | ₹39,468 | ₹55,59,282 | 7.35% |
| Month 41 | ₹55,59,282 | ₹12,691 | ₹39,378 | ₹55,46,591 | 7.56% |
| Month 42 | ₹55,46,591 | ₹12,781 | ₹39,288 | ₹55,33,810 | 7.77% |
| Month 43 | ₹55,33,810 | ₹12,872 | ₹39,198 | ₹55,20,939 | 7.98% |
| Month 44 | ₹55,20,939 | ₹12,963 | ₹39,107 | ₹55,07,976 | 8.2% |
| Month 45 | ₹55,07,976 | ₹13,055 | ₹39,015 | ₹54,94,921 | 8.42% |
| Month 46 | ₹54,94,921 | ₹13,147 | ₹38,922 | ₹54,81,774 | 8.64% |
| Month 47 | ₹54,81,774 | ₹13,240 | ₹38,829 | ₹54,68,534 | 8.86% |
| Month 48 | ₹54,68,534 | ₹13,334 | ₹38,735 | ₹54,55,200 | 9.08% |
| ₹54,55,200 | ₹1,67,569 | ₹4,57,264 | ₹52,87,631 | 11.9% | |
| Month 49 | ₹54,55,200 | ₹13,428 | ₹38,641 | ₹54,41,772 | 9.3% |
| Month 50 | ₹54,41,772 | ₹13,524 | ₹38,546 | ₹54,28,248 | 9.53% |
| Month 51 | ₹54,28,248 | ₹13,619 | ₹38,450 | ₹54,14,629 | 9.76% |
| Month 52 | ₹54,14,629 | ₹13,716 | ₹38,354 | ₹54,00,913 | 9.98% |
| Month 53 | ₹54,00,913 | ₹13,813 | ₹38,256 | ₹53,87,100 | 10.2% |
| Month 54 | ₹53,87,100 | ₹13,911 | ₹38,159 | ₹53,73,189 | 10.4% |
| Month 55 | ₹53,73,189 | ₹14,009 | ₹38,060 | ₹53,59,180 | 10.7% |
| Month 56 | ₹53,59,180 | ₹14,109 | ₹37,961 | ₹53,45,072 | 10.9% |
| Month 57 | ₹53,45,072 | ₹14,208 | ₹37,861 | ₹53,30,863 | 11.2% |
| Month 58 | ₹53,30,863 | ₹14,309 | ₹37,760 | ₹53,16,554 | 11.4% |
| Month 59 | ₹53,16,554 | ₹14,410 | ₹37,659 | ₹53,02,144 | 11.6% |
| Month 60 | ₹53,02,144 | ₹14,513 | ₹37,557 | ₹52,87,631 | 11.9% |
| ₹52,87,631 | ₹1,82,381 | ₹4,42,452 | ₹51,05,250 | 14.9% | |
| Month 61 | ₹52,87,631 | ₹14,615 | ₹37,454 | ₹52,73,016 | 12.1% |
| Month 62 | ₹52,73,016 | ₹14,719 | ₹37,351 | ₹52,58,297 | 12.4% |
| Month 63 | ₹52,58,297 | ₹14,823 | ₹37,246 | ₹52,43,474 | 12.6% |
| Month 64 | ₹52,43,474 | ₹14,928 | ₹37,141 | ₹52,28,546 | 12.9% |
| Month 65 | ₹52,28,546 | ₹15,034 | ₹37,036 | ₹52,13,512 | 13.1% |
| Month 66 | ₹52,13,512 | ₹15,140 | ₹36,929 | ₹51,98,371 | 13.4% |
| Month 67 | ₹51,98,371 | ₹15,248 | ₹36,822 | ₹51,83,124 | 13.6% |
| Month 68 | ₹51,83,124 | ₹15,356 | ₹36,714 | ₹51,67,768 | 13.9% |
| Month 69 | ₹51,67,768 | ₹15,464 | ₹36,605 | ₹51,52,304 | 14.1% |
| Month 70 | ₹51,52,304 | ₹15,574 | ₹36,495 | ₹51,36,730 | 14.4% |
| Month 71 | ₹51,36,730 | ₹15,684 | ₹36,385 | ₹51,21,046 | 14.6% |
| Month 72 | ₹51,21,046 | ₹15,795 | ₹36,274 | ₹51,05,250 | 14.9% |
| ₹51,05,250 | ₹1,98,501 | ₹4,26,331 | ₹49,06,749 | 18.2% | |
| Month 73 | ₹51,05,250 | ₹15,907 | ₹36,162 | ₹50,89,343 | 15.2% |
| Month 74 | ₹50,89,343 | ₹16,020 | ₹36,050 | ₹50,73,323 | 15.4% |
| Month 75 | ₹50,73,323 | ₹16,133 | ₹35,936 | ₹50,57,190 | 15.7% |
| Month 76 | ₹50,57,190 | ₹16,248 | ₹35,822 | ₹50,40,942 | 16% |
| Month 77 | ₹50,40,942 | ₹16,363 | ₹35,707 | ₹50,24,580 | 16.3% |
| Month 78 | ₹50,24,580 | ₹16,479 | ₹35,591 | ₹50,08,101 | 16.5% |
| Month 79 | ₹50,08,101 | ₹16,595 | ₹35,474 | ₹49,91,506 | 16.8% |
| Month 80 | ₹49,91,506 | ₹16,713 | ₹35,356 | ₹49,74,793 | 17.1% |
| Month 81 | ₹49,74,793 | ₹16,831 | ₹35,238 | ₹49,57,961 | 17.4% |
| Month 82 | ₹49,57,961 | ₹16,951 | ₹35,119 | ₹49,41,011 | 17.6% |
| Month 83 | ₹49,41,011 | ₹17,071 | ₹34,999 | ₹49,23,940 | 17.9% |
| Month 84 | ₹49,23,940 | ₹17,191 | ₹34,878 | ₹49,06,749 | 18.2% |
| ₹49,06,749 | ₹2,16,047 | ₹4,08,786 | ₹46,90,702 | 21.8% | |
| Month 85 | ₹49,06,749 | ₹17,313 | ₹34,756 | ₹48,89,436 | 18.5% |
| Month 86 | ₹48,89,436 | ₹17,436 | ₹34,634 | ₹48,72,000 | 18.8% |
| Month 87 | ₹48,72,000 | ₹17,559 | ₹34,510 | ₹48,54,440 | 19.1% |
| Month 88 | ₹48,54,440 | ₹17,684 | ₹34,386 | ₹48,36,756 | 19.4% |
| Month 89 | ₹48,36,756 | ₹17,809 | ₹34,260 | ₹48,18,947 | 19.7% |
| Month 90 | ₹48,18,947 | ₹17,935 | ₹34,134 | ₹48,01,012 | 20% |
| Month 91 | ₹48,01,012 | ₹18,062 | ₹34,007 | ₹47,82,950 | 20.3% |
| Month 92 | ₹47,82,950 | ₹18,190 | ₹33,879 | ₹47,64,760 | 20.6% |
| Month 93 | ₹47,64,760 | ₹18,319 | ₹33,750 | ₹47,46,441 | 20.9% |
| Month 94 | ₹47,46,441 | ₹18,449 | ₹33,621 | ₹47,27,992 | 21.2% |
| Month 95 | ₹47,27,992 | ₹18,579 | ₹33,490 | ₹47,09,413 | 21.5% |
| Month 96 | ₹47,09,413 | ₹18,711 | ₹33,358 | ₹46,90,702 | 21.8% |
| ₹46,90,702 | ₹2,35,144 | ₹3,89,689 | ₹44,55,558 | 25.7% | |
| Month 97 | ₹46,90,702 | ₹18,844 | ₹33,226 | ₹46,71,858 | 22.1% |
| Month 98 | ₹46,71,858 | ₹18,977 | ₹33,092 | ₹46,52,881 | 22.5% |
| Month 99 | ₹46,52,881 | ₹19,111 | ₹32,958 | ₹46,33,769 | 22.8% |
| Month 100 | ₹46,33,769 | ₹19,247 | ₹32,823 | ₹46,14,523 | 23.1% |
| Month 101 | ₹46,14,523 | ₹19,383 | ₹32,686 | ₹45,95,139 | 23.4% |
| Month 102 | ₹45,95,139 | ₹19,520 | ₹32,549 | ₹45,75,619 | 23.7% |
| Month 103 | ₹45,75,619 | ₹19,659 | ₹32,411 | ₹45,55,960 | 24.1% |
| Month 104 | ₹45,55,960 | ₹19,798 | ₹32,271 | ₹45,36,162 | 24.4% |
| Month 105 | ₹45,36,162 | ₹19,938 | ₹32,131 | ₹45,16,224 | 24.7% |
| Month 106 | ₹45,16,224 | ₹20,079 | ₹31,990 | ₹44,96,144 | 25.1% |
| Month 107 | ₹44,96,144 | ₹20,222 | ₹31,848 | ₹44,75,923 | 25.4% |
| Month 108 | ₹44,75,923 | ₹20,365 | ₹31,704 | ₹44,55,558 | 25.7% |
| ₹44,55,558 | ₹2,55,928 | ₹3,68,904 | ₹41,99,629 | 30% | |
| Month 109 | ₹44,55,558 | ₹20,509 | ₹31,560 | ₹44,35,049 | 26.1% |
| Month 110 | ₹44,35,049 | ₹20,654 | ₹31,415 | ₹44,14,394 | 26.4% |
| Month 111 | ₹44,14,394 | ₹20,801 | ₹31,269 | ₹43,93,593 | 26.8% |
| Month 112 | ₹43,93,593 | ₹20,948 | ₹31,121 | ₹43,72,645 | 27.1% |
| Month 113 | ₹43,72,645 | ₹21,096 | ₹30,973 | ₹43,51,549 | 27.5% |
| Month 114 | ₹43,51,549 | ₹21,246 | ₹30,823 | ₹43,30,303 | 27.8% |
| Month 115 | ₹43,30,303 | ₹21,396 | ₹30,673 | ₹43,08,906 | 28.2% |
| Month 116 | ₹43,08,906 | ₹21,548 | ₹30,521 | ₹42,87,358 | 28.5% |
| Month 117 | ₹42,87,358 | ₹21,701 | ₹30,369 | ₹42,65,658 | 28.9% |
| Month 118 | ₹42,65,658 | ₹21,854 | ₹30,215 | ₹42,43,804 | 29.3% |
| Month 119 | ₹42,43,804 | ₹22,009 | ₹30,060 | ₹42,21,794 | 29.6% |
| Month 120 | ₹42,21,794 | ₹22,165 | ₹29,904 | ₹41,99,629 | 30% |
| ₹41,99,629 | ₹2,78,550 | ₹3,46,283 | ₹39,21,079 | 34.6% | |
| Month 121 | ₹41,99,629 | ₹22,322 | ₹29,747 | ₹41,77,307 | 30.4% |
| Month 122 | ₹41,77,307 | ₹22,480 | ₹29,589 | ₹41,54,827 | 30.8% |
| Month 123 | ₹41,54,827 | ₹22,639 | ₹29,430 | ₹41,32,188 | 31.1% |
| Month 124 | ₹41,32,188 | ₹22,800 | ₹29,270 | ₹41,09,388 | 31.5% |
| Month 125 | ₹41,09,388 | ₹22,961 | ₹29,108 | ₹40,86,427 | 31.9% |
| Month 126 | ₹40,86,427 | ₹23,124 | ₹28,946 | ₹40,63,303 | 32.3% |
| Month 127 | ₹40,63,303 | ₹23,288 | ₹28,782 | ₹40,40,015 | 32.7% |
| Month 128 | ₹40,40,015 | ₹23,453 | ₹28,617 | ₹40,16,563 | 33.1% |
| Month 129 | ₹40,16,563 | ₹23,619 | ₹28,451 | ₹39,92,944 | 33.5% |
| Month 130 | ₹39,92,944 | ₹23,786 | ₹28,283 | ₹39,69,158 | 33.8% |
| Month 131 | ₹39,69,158 | ₹23,955 | ₹28,115 | ₹39,45,203 | 34.2% |
| Month 132 | ₹39,45,203 | ₹24,124 | ₹27,945 | ₹39,21,079 | 34.6% |
| ₹39,21,079 | ₹3,03,171 | ₹3,21,661 | ₹36,17,908 | 39.7% | |
| Month 133 | ₹39,21,079 | ₹24,295 | ₹27,774 | ₹38,96,784 | 35.1% |
| Month 134 | ₹38,96,784 | ₹24,467 | ₹27,602 | ₹38,72,317 | 35.5% |
| Month 135 | ₹38,72,317 | ₹24,640 | ₹27,429 | ₹38,47,676 | 35.9% |
| Month 136 | ₹38,47,676 | ₹24,815 | ₹27,254 | ₹38,22,861 | 36.3% |
| Month 137 | ₹38,22,861 | ₹24,991 | ₹27,079 | ₹37,97,871 | 36.7% |
| Month 138 | ₹37,97,871 | ₹25,168 | ₹26,902 | ₹37,72,703 | 37.1% |
| Month 139 | ₹37,72,703 | ₹25,346 | ₹26,723 | ₹37,47,357 | 37.5% |
| Month 140 | ₹37,47,357 | ₹25,526 | ₹26,544 | ₹37,21,831 | 38% |
| Month 141 | ₹37,21,831 | ₹25,706 | ₹26,363 | ₹36,96,125 | 38.4% |
| Month 142 | ₹36,96,125 | ₹25,889 | ₹26,181 | ₹36,70,236 | 38.8% |
| Month 143 | ₹36,70,236 | ₹26,072 | ₹25,998 | ₹36,44,164 | 39.3% |
| Month 144 | ₹36,44,164 | ₹26,257 | ₹25,813 | ₹36,17,908 | 39.7% |
| ₹36,17,908 | ₹3,29,969 | ₹2,94,864 | ₹32,87,939 | 45.2% | |
| Month 145 | ₹36,17,908 | ₹26,443 | ₹25,627 | ₹35,91,465 | 40.1% |
| Month 146 | ₹35,91,465 | ₹26,630 | ₹25,440 | ₹35,64,835 | 40.6% |
| Month 147 | ₹35,64,835 | ₹26,818 | ₹25,251 | ₹35,38,017 | 41% |
| Month 148 | ₹35,38,017 | ₹27,008 | ₹25,061 | ₹35,11,008 | 41.5% |
| Month 149 | ₹35,11,008 | ₹27,200 | ₹24,870 | ₹34,83,809 | 41.9% |
| Month 150 | ₹34,83,809 | ₹27,392 | ₹24,677 | ₹34,56,416 | 42.4% |
| Month 151 | ₹34,56,416 | ₹27,586 | ₹24,483 | ₹34,28,830 | 42.9% |
| Month 152 | ₹34,28,830 | ₹27,782 | ₹24,288 | ₹34,01,048 | 43.3% |
| Month 153 | ₹34,01,048 | ₹27,979 | ₹24,091 | ₹33,73,069 | 43.8% |
| Month 154 | ₹33,73,069 | ₹28,177 | ₹23,893 | ₹33,44,893 | 44.3% |
| Month 155 | ₹33,44,893 | ₹28,376 | ₹23,693 | ₹33,16,516 | 44.7% |
| Month 156 | ₹33,16,516 | ₹28,577 | ₹23,492 | ₹32,87,939 | 45.2% |
| ₹32,87,939 | ₹3,59,135 | ₹2,65,697 | ₹29,28,803 | 51.2% | |
| Month 157 | ₹32,87,939 | ₹28,780 | ₹23,290 | ₹32,59,159 | 45.7% |
| Month 158 | ₹32,59,159 | ₹28,984 | ₹23,086 | ₹32,30,175 | 46.2% |
| Month 159 | ₹32,30,175 | ₹29,189 | ₹22,880 | ₹32,00,986 | 46.7% |
| Month 160 | ₹32,00,986 | ₹29,396 | ₹22,674 | ₹31,71,591 | 47.1% |
| Month 161 | ₹31,71,591 | ₹29,604 | ₹22,465 | ₹31,41,987 | 47.6% |
| Month 162 | ₹31,41,987 | ₹29,814 | ₹22,256 | ₹31,12,173 | 48.1% |
| Month 163 | ₹31,12,173 | ₹30,025 | ₹22,045 | ₹30,82,148 | 48.6% |
| Month 164 | ₹30,82,148 | ₹30,238 | ₹21,832 | ₹30,51,911 | 49.1% |
| Month 165 | ₹30,51,911 | ₹30,452 | ₹21,618 | ₹30,21,459 | 49.6% |
| Month 166 | ₹30,21,459 | ₹30,667 | ₹21,402 | ₹29,90,791 | 50.2% |
| Month 167 | ₹29,90,791 | ₹30,885 | ₹21,185 | ₹29,59,907 | 50.7% |
| Month 168 | ₹29,59,907 | ₹31,103 | ₹20,966 | ₹29,28,803 | 51.2% |
| ₹29,28,803 | ₹3,90,880 | ₹2,33,953 | ₹25,37,924 | 57.7% | |
| Month 169 | ₹29,28,803 | ₹31,324 | ₹20,746 | ₹28,97,480 | 51.7% |
| Month 170 | ₹28,97,480 | ₹31,546 | ₹20,524 | ₹28,65,934 | 52.2% |
| Month 171 | ₹28,65,934 | ₹31,769 | ₹20,300 | ₹28,34,165 | 52.8% |
| Month 172 | ₹28,34,165 | ₹31,994 | ₹20,075 | ₹28,02,171 | 53.3% |
| Month 173 | ₹28,02,171 | ₹32,221 | ₹19,849 | ₹27,69,950 | 53.8% |
| Month 174 | ₹27,69,950 | ₹32,449 | ₹19,620 | ₹27,37,501 | 54.4% |
| Month 175 | ₹27,37,501 | ₹32,679 | ₹19,391 | ₹27,04,823 | 54.9% |
| Month 176 | ₹27,04,823 | ₹32,910 | ₹19,159 | ₹26,71,912 | 55.5% |
| Month 177 | ₹26,71,912 | ₹33,143 | ₹18,926 | ₹26,38,769 | 56% |
| Month 178 | ₹26,38,769 | ₹33,378 | ₹18,691 | ₹26,05,391 | 56.6% |
| Month 179 | ₹26,05,391 | ₹33,615 | ₹18,455 | ₹25,71,776 | 57.1% |
| Month 180 | ₹25,71,776 | ₹33,853 | ₹18,217 | ₹25,37,924 | 57.7% |
| ₹25,37,924 | ₹4,25,430 | ₹1,99,403 | ₹21,12,494 | 64.8% | |
| Month 181 | ₹25,37,924 | ₹34,092 | ₹17,977 | ₹25,03,831 | 58.3% |
| Month 182 | ₹25,03,831 | ₹34,334 | ₹17,735 | ₹24,69,497 | 58.8% |
| Month 183 | ₹24,69,497 | ₹34,577 | ₹17,492 | ₹24,34,920 | 59.4% |
| Month 184 | ₹24,34,920 | ₹34,822 | ₹17,247 | ₹24,00,098 | 60% |
| Month 185 | ₹24,00,098 | ₹35,069 | ₹17,001 | ₹23,65,030 | 60.6% |
| Month 186 | ₹23,65,030 | ₹35,317 | ₹16,752 | ₹23,29,713 | 61.2% |
| Month 187 | ₹23,29,713 | ₹35,567 | ₹16,502 | ₹22,94,145 | 61.8% |
| Month 188 | ₹22,94,145 | ₹35,819 | ₹16,250 | ₹22,58,326 | 62.4% |
| Month 189 | ₹22,58,326 | ₹36,073 | ₹15,996 | ₹22,22,253 | 63% |
| Month 190 | ₹22,22,253 | ₹36,328 | ₹15,741 | ₹21,85,925 | 63.6% |
| Month 191 | ₹21,85,925 | ₹36,586 | ₹15,484 | ₹21,49,339 | 64.2% |
| Month 192 | ₹21,49,339 | ₹36,845 | ₹15,224 | ₹21,12,494 | 64.8% |
| ₹21,12,494 | ₹4,63,034 | ₹1,61,799 | ₹16,49,460 | 72.5% | |
| Month 193 | ₹21,12,494 | ₹37,106 | ₹14,963 | ₹20,75,388 | 65.4% |
| Month 194 | ₹20,75,388 | ₹37,369 | ₹14,701 | ₹20,38,019 | 66% |
| Month 195 | ₹20,38,019 | ₹37,633 | ₹14,436 | ₹20,00,386 | 66.7% |
| Month 196 | ₹20,00,386 | ₹37,900 | ₹14,169 | ₹19,62,486 | 67.3% |
| Month 197 | ₹19,62,486 | ₹38,168 | ₹13,901 | ₹19,24,318 | 67.9% |
| Month 198 | ₹19,24,318 | ₹38,439 | ₹13,631 | ₹18,85,879 | 68.6% |
| Month 199 | ₹18,85,879 | ₹38,711 | ₹13,358 | ₹18,47,168 | 69.2% |
| Month 200 | ₹18,47,168 | ₹38,985 | ₹13,084 | ₹18,08,182 | 69.9% |
| Month 201 | ₹18,08,182 | ₹39,261 | ₹12,808 | ₹17,68,921 | 70.5% |
| Month 202 | ₹17,68,921 | ₹39,540 | ₹12,530 | ₹17,29,381 | 71.2% |
| Month 203 | ₹17,29,381 | ₹39,820 | ₹12,250 | ₹16,89,562 | 71.8% |
| Month 204 | ₹16,89,562 | ₹40,102 | ₹11,968 | ₹16,49,460 | 72.5% |
| ₹16,49,460 | ₹5,03,962 | ₹1,20,871 | ₹11,45,498 | 80.9% | |
| Month 205 | ₹16,49,460 | ₹40,386 | ₹11,684 | ₹16,09,074 | 73.2% |
| Month 206 | ₹16,09,074 | ₹40,672 | ₹11,398 | ₹15,68,403 | 73.9% |
| Month 207 | ₹15,68,403 | ₹40,960 | ₹11,110 | ₹15,27,443 | 74.5% |
| Month 208 | ₹15,27,443 | ₹41,250 | ₹10,819 | ₹14,86,193 | 75.2% |
| Month 209 | ₹14,86,193 | ₹41,542 | ₹10,527 | ₹14,44,651 | 75.9% |
| Month 210 | ₹14,44,651 | ₹41,836 | ₹10,233 | ₹14,02,814 | 76.6% |
| Month 211 | ₹14,02,814 | ₹42,133 | ₹9,937 | ₹13,60,681 | 77.3% |
| Month 212 | ₹13,60,681 | ₹42,431 | ₹9,638 | ₹13,18,250 | 78% |
| Month 213 | ₹13,18,250 | ₹42,732 | ₹9,338 | ₹12,75,518 | 78.7% |
| Month 214 | ₹12,75,518 | ₹43,034 | ₹9,035 | ₹12,32,484 | 79.5% |
| Month 215 | ₹12,32,484 | ₹43,339 | ₹8,730 | ₹11,89,144 | 80.2% |
| Month 216 | ₹11,89,144 | ₹43,646 | ₹8,423 | ₹11,45,498 | 80.9% |
| ₹11,45,498 | ₹5,48,508 | ₹76,325 | ₹5,96,991 | 90.1% | |
| Month 217 | ₹11,45,498 | ₹43,955 | ₹8,114 | ₹11,01,543 | 81.6% |
| Month 218 | ₹11,01,543 | ₹44,267 | ₹7,803 | ₹10,57,276 | 82.4% |
| Month 219 | ₹10,57,276 | ₹44,580 | ₹7,489 | ₹10,12,696 | 83.1% |
| Month 220 | ₹10,12,696 | ₹44,896 | ₹7,173 | ₹9,67,799 | 83.9% |
| Month 221 | ₹9,67,799 | ₹45,214 | ₹6,855 | ₹9,22,585 | 84.6% |
| Month 222 | ₹9,22,585 | ₹45,534 | ₹6,535 | ₹8,77,051 | 85.4% |
| Month 223 | ₹8,77,051 | ₹45,857 | ₹6,212 | ₹8,31,194 | 86.1% |
| Month 224 | ₹8,31,194 | ₹46,182 | ₹5,888 | ₹7,85,012 | 86.9% |
| Month 225 | ₹7,85,012 | ₹46,509 | ₹5,561 | ₹7,38,503 | 87.7% |
| Month 226 | ₹7,38,503 | ₹46,838 | ₹5,231 | ₹6,91,665 | 88.5% |
| Month 227 | ₹6,91,665 | ₹47,170 | ₹4,899 | ₹6,44,495 | 89.3% |
| Month 228 | ₹6,44,495 | ₹47,504 | ₹4,565 | ₹5,96,991 | 90.1% |
| ₹5,96,991 | ₹5,96,991 | ₹27,842 | ₹0 | 100% | |
| Month 229 | ₹5,96,991 | ₹47,841 | ₹4,229 | ₹5,49,150 | 90.8% |
| Month 230 | ₹5,49,150 | ₹48,180 | ₹3,890 | ₹5,00,970 | 91.7% |
| Month 231 | ₹5,00,970 | ₹48,521 | ₹3,549 | ₹4,52,449 | 92.5% |
| Month 232 | ₹4,52,449 | ₹48,865 | ₹3,205 | ₹4,03,585 | 93.3% |
| Month 233 | ₹4,03,585 | ₹49,211 | ₹2,859 | ₹3,54,374 | 94.1% |
| Month 234 | ₹3,54,374 | ₹49,559 | ₹2,510 | ₹3,04,815 | 94.9% |
| Month 235 | ₹3,04,815 | ₹49,910 | ₹2,159 | ₹2,54,905 | 95.8% |
| Month 236 | ₹2,54,905 | ₹50,264 | ₹1,806 | ₹2,04,641 | 96.6% |
| Month 237 | ₹2,04,641 | ₹50,620 | ₹1,450 | ₹1,54,021 | 97.4% |
| Month 238 | ₹1,54,021 | ₹50,978 | ₹1,091 | ₹1,03,043 | 98.3% |
| Month 239 | ₹1,03,043 | ₹51,340 | ₹730 | ₹51,703 | 99.1% |
| Month 240 | ₹51,703 | ₹51,703 | ₹366 | ₹0 | 100% |
Monthly compounding on a reducing balance, which is how Indian lenders quote a home loan. The rate is held flat for the whole tenure — a floating rate linked to an external benchmark will not be. Indicative figures only. Actual EMI, interest and tenure vary with your lender’s rate resets, rounding method, prepayment charges and disbursement schedule. Not investment or financial advice. Stamp duty and registration differ by state and by the buyer’s gender in several of them; the default of 6% is a middle figure, not your figure. Processing fee is charged on the loan, not the price, and is usually capped.
An EMI is a fixed amount, but what it buys changes every month. Interest is charged on the balance still outstanding, so in month one of a ₹60,00,000 loan at 8.5% almost ₹42,500 of the instalment is interest and under ₹10,000 comes off the principal. By the final year that ratio has reversed. The instalment never changed; the split did.
This is why the schedule above matters more than the EMI. Five years into a twenty-year loan you have handed over roughly ₹31 lakh and reduced the debt by about ₹7.1 lakh. Nothing has gone wrong — that is simply what a level-payment loan does. But it is not what most people picture when they imagine being a quarter of the way through.
Shopping for a rate is worth doing, and 25 basis points on a ₹60 lakh loan is real money. But the deposit moves the arithmetic harder, because it reduces the principal every future interest charge is calculated on. Raising a down payment from 20% to 25% on a ₹75 lakh property cuts the loan by ₹3.75 lakh and the total interest by roughly ₹4 lakh over twenty years — more than a quarter-point rate cut achieves.
The constraint is that the deposit is not the only cash you need upfront. Stamp duty and registration run from about 4% to 8% of the price depending on the state, and the processing fee is charged on the loan. The advanced section adds both, because a buyer who has budgeted the deposit and nothing else is short by several lakh on the day.
Loan to value is the loan as a percentage of the assessed property value — and the assessed value, not the price you agreed. Most Indian lenders fund up to 80% for loans of this size, and the Reserve Bank’s risk weights increase above that threshold, which is why the calculator flags it. A high LTV does not merely risk rejection; it also tends to come with a slightly worse rate, because the lender is pricing a thinner cushion.
The full arithmetic behind the front-loading, and what to say to a bank when you prepay, is worked through in where your EMI money actually goes.
EMI = P × r × (1+r)^n / ((1+r)^n - 1), where P is the loan amount, r is the annual rate divided by twelve and then by a hundred, and n is the tenure in months. Indian lenders use monthly compounding on a reducing balance, so interest each month is charged only on the balance still outstanding.
On a twenty-year loan at 8.5%, about 81% of the first year’s instalments is interest. The split shifts every month as the balance falls, but it takes until month 143 — just under twelve years — before more than half of a single EMI goes to principal.
Most lenders fund up to 80% of the assessed property value for loans in the range this calculator covers, and RBI risk weights step up above that level. The assessment is the lender’s own valuation, which can come in below the price you agreed with the seller.
The down payment plus stamp duty, registration and the processing fee. On a ₹75 lakh property with a 20% deposit that is about ₹15 lakh, plus roughly ₹4.5 lakh of duty and registration at 6%, plus a capped processing fee — close to ₹20 lakh before any furniture.
A shorter tenure, by a wide margin. Cutting a twenty-year loan to fifteen years on ₹60 lakh at 8.5% raises the EMI by about ₹7,000 but saves roughly ₹18.6 lakh in interest. A quarter-point rate reduction on the same loan saves about ₹2.3 lakh.
It will be close but rarely identical. Lenders round differently, some charge interest from the disbursement date rather than the month end, and a floating rate linked to an external benchmark will reset over the life of the loan. Treat this as the shape of the commitment, not a quotation.
TLDR Money reads the EMI debits and statements already arriving in your inbox, so the outstanding balance and what you have actually repaid stay current on their own. Subscription only — no lending arm, so nothing here is steering you towards a bigger loan.
Join the waitlistNo spam, ever.
Calculator and assumptions last reviewed 17 August 2026.
This is an explanation of arithmetic, not advice about your money. TLDR Money is not a registered investment adviser and earns nothing from any product mentioned here. Figures are illustrative; your own numbers, taxes and circumstances will differ.