Post Property

EMI Calculator

Loan Amount

1L
10Cr

Interest Rate

4%
24%

Tenure

1 Year
21 Year
EMI
Interest Payable
Total Amount Payble

(Principal + interest)
12024
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
1 Dec, 2024 100,000.00 1,434.71 1,000.00 434.71 99,565.29
22025
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
2 Jan, 2025 99,565.29 1,434.71 995.65 439.06 99,126.23
3 Feb, 2025 99,126.23 1,434.71 991.26 443.45 98,682.79
4 Mar, 2025 98,682.79 1,434.71 986.83 447.88 98,234.91
5 Apr, 2025 98,234.91 1,434.71 982.35 452.36 97,782.54
6 May, 2025 97,782.54 1,434.71 977.83 456.88 97,325.66
7 Jun, 2025 97,325.66 1,434.71 973.26 461.45 96,864.21
8 Jul, 2025 96,864.21 1,434.71 968.64 466.07 96,398.14
9 Aug, 2025 96,398.14 1,434.71 963.98 470.73 95,927.41
10 Sep, 2025 95,927.41 1,434.71 959.27 475.44 95,451.98
11 Oct, 2025 95,451.98 1,434.71 954.52 480.19 94,971.79
12 Nov, 2025 94,971.79 1,434.71 949.72 484.99 94,486.80
13 Dec, 2025 94,486.80 1,434.71 944.87 489.84 93,996.95
32026
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
14 Jan, 2026 93,996.95 1,434.71 939.97 494.74 93,502.21
15 Feb, 2026 93,502.21 1,434.71 935.02 499.69 93,002.53
16 Mar, 2026 93,002.53 1,434.71 930.03 504.68 92,497.84
17 Apr, 2026 92,497.84 1,434.71 924.98 509.73 91,988.11
18 May, 2026 91,988.11 1,434.71 919.88 514.83 91,473.28
19 Jun, 2026 91,473.28 1,434.71 914.73 519.98 90,953.31
20 Jul, 2026 90,953.31 1,434.71 909.53 525.18 90,428.13
21 Aug, 2026 90,428.13 1,434.71 904.28 530.43 89,897.70
22 Sep, 2026 89,897.70 1,434.71 898.98 535.73 89,361.97
23 Oct, 2026 89,361.97 1,434.71 893.62 541.09 88,820.88
24 Nov, 2026 88,820.88 1,434.71 888.21 546.50 88,274.38
25 Dec, 2026 88,274.38 1,434.71 882.74 551.97 87,722.41
42027
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
26 Jan, 2027 87,722.41 1,434.71 877.22 557.49 87,164.93
27 Feb, 2027 87,164.93 1,434.71 871.65 563.06 86,601.87
28 Mar, 2027 86,601.87 1,434.71 866.02 568.69 86,033.18
29 Apr, 2027 86,033.18 1,434.71 860.33 574.38 85,458.80
30 May, 2027 85,458.80 1,434.71 854.59 580.12 84,878.68
31 Jun, 2027 84,878.68 1,434.71 848.79 585.92 84,292.76
32 Jul, 2027 84,292.76 1,434.71 842.93 591.78 83,700.97
33 Aug, 2027 83,700.97 1,434.71 837.01 597.70 83,103.27
34 Sep, 2027 83,103.27 1,434.71 831.03 603.68 82,499.60
35 Oct, 2027 82,499.60 1,434.71 825.00 609.71 81,889.88
36 Nov, 2027 81,889.88 1,434.71 818.90 615.81 81,274.07
37 Dec, 2027 81,274.07 1,434.71 812.74 621.97 80,652.10
52028
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
38 Jan, 2028 80,652.10 1,434.71 806.52 628.19 80,023.92
39 Feb, 2028 80,023.92 1,434.71 800.24 634.47 79,389.44
40 Mar, 2028 79,389.44 1,434.71 793.89 640.82 78,748.63
41 Apr, 2028 78,748.63 1,434.71 787.49 647.22 78,101.41
42 May, 2028 78,101.41 1,434.71 781.01 653.70 77,447.71
43 Jun, 2028 77,447.71 1,434.71 774.48 660.23 76,787.48
44 Jul, 2028 76,787.48 1,434.71 767.87 666.83 76,120.64
45 Aug, 2028 76,120.64 1,434.71 761.21 673.50 75,447.14
46 Sep, 2028 75,447.14 1,434.71 754.47 680.24 74,766.90
47 Oct, 2028 74,766.90 1,434.71 747.67 687.04 74,079.86
48 Nov, 2028 74,079.86 1,434.71 740.80 693.91 73,385.95
49 Dec, 2028 73,385.95 1,434.71 733.86 700.85 72,685.10
62029
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
50 Jan, 2029 72,685.10 1,434.71 726.85 707.86 71,977.24
51 Feb, 2029 71,977.24 1,434.71 719.77 714.94 71,262.31
52 Mar, 2029 71,262.31 1,434.71 712.62 722.09 70,540.22
53 Apr, 2029 70,540.22 1,434.71 705.40 729.31 69,810.91
54 May, 2029 69,810.91 1,434.71 698.11 736.60 69,074.31
55 Jun, 2029 69,074.31 1,434.71 690.74 743.97 68,330.35
56 Jul, 2029 68,330.35 1,434.71 683.30 751.41 67,578.94
57 Aug, 2029 67,578.94 1,434.71 675.79 758.92 66,820.02
58 Sep, 2029 66,820.02 1,434.71 668.20 766.51 66,053.51
59 Oct, 2029 66,053.51 1,434.71 660.54 774.17 65,279.34
60 Nov, 2029 65,279.34 1,434.71 652.79 781.92 64,497.42
61 Dec, 2029 64,497.42 1,434.71 644.97 789.74 63,707.68
72030
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
62 Jan, 2030 63,707.68 1,434.71 637.08 797.63 62,910.05
63 Feb, 2030 62,910.05 1,434.71 629.10 805.61 62,104.44
64 Mar, 2030 62,104.44 1,434.71 621.04 813.67 61,290.78
65 Apr, 2030 61,290.78 1,434.71 612.91 821.80 60,468.98
66 May, 2030 60,468.98 1,434.71 604.69 830.02 59,638.96
67 Jun, 2030 59,638.96 1,434.71 596.39 838.32 58,800.64
68 Jul, 2030 58,800.64 1,434.71 588.01 846.70 57,953.93
69 Aug, 2030 57,953.93 1,434.71 579.54 855.17 57,098.76
70 Sep, 2030 57,098.76 1,434.71 570.99 863.72 56,235.04
71 Oct, 2030 56,235.04 1,434.71 562.35 872.36 55,362.68
72 Nov, 2030 55,362.68 1,434.71 553.63 881.08 54,481.60
73 Dec, 2030 54,481.60 1,434.71 544.82 889.89 53,591.71
82031
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
74 Jan, 2031 53,591.71 1,434.71 535.92 898.79 52,692.91
75 Feb, 2031 52,692.91 1,434.71 526.93 907.78 51,785.13
76 Mar, 2031 51,785.13 1,434.71 517.85 916.86 50,868.28
77 Apr, 2031 50,868.28 1,434.71 508.68 926.03 49,942.25
78 May, 2031 49,942.25 1,434.71 499.42 935.29 49,006.96
79 Jun, 2031 49,006.96 1,434.71 490.07 944.64 48,062.32
80 Jul, 2031 48,062.32 1,434.71 480.62 954.09 47,108.24
81 Aug, 2031 47,108.24 1,434.71 471.08 963.63 46,144.61
82 Sep, 2031 46,144.61 1,434.71 461.45 973.26 45,171.35
83 Oct, 2031 45,171.35 1,434.71 451.71 983.00 44,188.35
84 Nov, 2031 44,188.35 1,434.71 441.88 992.83 43,195.52
85 Dec, 2031 43,195.52 1,434.71 431.96 1,002.75 42,192.77
92032
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
86 Jan, 2032 42,192.77 1,434.71 421.93 1,012.78 41,179.99
87 Feb, 2032 41,179.99 1,434.71 411.80 1,022.91 40,157.08
88 Mar, 2032 40,157.08 1,434.71 401.57 1,033.14 39,123.94
89 Apr, 2032 39,123.94 1,434.71 391.24 1,043.47 38,080.47
90 May, 2032 38,080.47 1,434.71 380.80 1,053.90 37,026.56
91 Jun, 2032 37,026.56 1,434.71 370.27 1,064.44 35,962.12
92 Jul, 2032 35,962.12 1,434.71 359.62 1,075.09 34,887.03
93 Aug, 2032 34,887.03 1,434.71 348.87 1,085.84 33,801.19
94 Sep, 2032 33,801.19 1,434.71 338.01 1,096.70 32,704.49
95 Oct, 2032 32,704.49 1,434.71 327.04 1,107.66 31,596.83
96 Nov, 2032 31,596.83 1,434.71 315.97 1,118.74 30,478.09
97 Dec, 2032 30,478.09 1,434.71 304.78 1,129.93 29,348.16
102033
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
98 Jan, 2033 29,348.16 1,434.71 293.48 1,141.23 28,206.93
99 Feb, 2033 28,206.93 1,434.71 282.07 1,152.64 27,054.29
100 Mar, 2033 27,054.29 1,434.71 270.54 1,164.17 25,890.13
101 Apr, 2033 25,890.13 1,434.71 258.90 1,175.81 24,714.32
102 May, 2033 24,714.32 1,434.71 247.14 1,187.57 23,526.75
103 Jun, 2033 23,526.75 1,434.71 235.27 1,199.44 22,327.31
104 Jul, 2033 22,327.31 1,434.71 223.27 1,211.44 21,115.87
105 Aug, 2033 21,115.87 1,434.71 211.16 1,223.55 19,892.32
106 Sep, 2033 19,892.32 1,434.71 198.92 1,235.79 18,656.54
107 Oct, 2033 18,656.54 1,434.71 186.57 1,248.14 17,408.39
108 Nov, 2033 17,408.39 1,434.71 174.08 1,260.63 16,147.77
109 Dec, 2033 16,147.77 1,434.71 161.48 1,273.23 14,874.53
112034
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
110 Jan, 2034 14,874.53 1,434.71 148.75 1,285.96 13,588.57
111 Feb, 2034 13,588.57 1,434.71 135.89 1,298.82 12,289.75
112 Mar, 2034 12,289.75 1,434.71 122.90 1,311.81 10,977.93
113 Apr, 2034 10,977.93 1,434.71 109.78 1,324.93 9,653.00
114 May, 2034 9,653.00 1,434.71 96.53 1,338.18 8,314.83
115 Jun, 2034 8,314.83 1,434.71 83.15 1,351.56 6,963.26
116 Jul, 2034 6,963.26 1,434.71 69.63 1,365.08 5,598.19
117 Aug, 2034 5,598.19 1,434.71 55.98 1,378.73 4,219.46
118 Sep, 2034 4,219.46 1,434.71 42.19 1,392.51 2,826.94
119 Oct, 2034 2,826.94 1,434.71 28.27 1,406.44 1,420.50
120 Nov, 2034 1,420.50 1,434.71 14.21 1,420.50 0.00
At “PROPERTY INC”. we understand that venturing into “Kolkata property market” can be both intimidating and emotional so we aim to ensure that our clients receive personalised service.

HELPFUL LINKS

CONTACT US

Address: 1/1 Kailash Ghosh Road, House No 08, Kolkata, West Bengal 700008, IN Phone: +919836547777 Email: support@propertyinc.in

Follow us on :

2024-2025 © All Rights Reserved.
Nilanjan Banerjee
WBHIRA Registration no. WBRERA/ RA/KOL/2024/000078