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)
12025
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
1 Jun, 2025 100,000.00 1,434.71 1,000.00 434.71 99,565.29
2 Jul, 2025 99,565.29 1,434.71 995.65 439.06 99,126.23
3 Aug, 2025 99,126.23 1,434.71 991.26 443.45 98,682.79
4 Sep, 2025 98,682.79 1,434.71 986.83 447.88 98,234.91
5 Oct, 2025 98,234.91 1,434.71 982.35 452.36 97,782.54
6 Nov, 2025 97,782.54 1,434.71 977.83 456.88 97,325.66
7 Dec, 2025 97,325.66 1,434.71 973.26 461.45 96,864.21
22026
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
8 Jan, 2026 96,864.21 1,434.71 968.64 466.07 96,398.14
9 Feb, 2026 96,398.14 1,434.71 963.98 470.73 95,927.41
10 Mar, 2026 95,927.41 1,434.71 959.27 475.44 95,451.98
11 Apr, 2026 95,451.98 1,434.71 954.52 480.19 94,971.79
12 May, 2026 94,971.79 1,434.71 949.72 484.99 94,486.80
13 Jun, 2026 94,486.80 1,434.71 944.87 489.84 93,996.95
14 Jul, 2026 93,996.95 1,434.71 939.97 494.74 93,502.21
15 Aug, 2026 93,502.21 1,434.71 935.02 499.69 93,002.53
16 Sep, 2026 93,002.53 1,434.71 930.03 504.68 92,497.84
17 Oct, 2026 92,497.84 1,434.71 924.98 509.73 91,988.11
18 Nov, 2026 91,988.11 1,434.71 919.88 514.83 91,473.28
19 Dec, 2026 91,473.28 1,434.71 914.73 519.98 90,953.31
32027
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
20 Jan, 2027 90,953.31 1,434.71 909.53 525.18 90,428.13
21 Feb, 2027 90,428.13 1,434.71 904.28 530.43 89,897.70
22 Mar, 2027 89,897.70 1,434.71 898.98 535.73 89,361.97
23 Apr, 2027 89,361.97 1,434.71 893.62 541.09 88,820.88
24 May, 2027 88,820.88 1,434.71 888.21 546.50 88,274.38
25 Jun, 2027 88,274.38 1,434.71 882.74 551.97 87,722.41
26 Jul, 2027 87,722.41 1,434.71 877.22 557.49 87,164.93
27 Aug, 2027 87,164.93 1,434.71 871.65 563.06 86,601.87
28 Sep, 2027 86,601.87 1,434.71 866.02 568.69 86,033.18
29 Oct, 2027 86,033.18 1,434.71 860.33 574.38 85,458.80
30 Nov, 2027 85,458.80 1,434.71 854.59 580.12 84,878.68
31 Dec, 2027 84,878.68 1,434.71 848.79 585.92 84,292.76
42028
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
32 Jan, 2028 84,292.76 1,434.71 842.93 591.78 83,700.97
33 Feb, 2028 83,700.97 1,434.71 837.01 597.70 83,103.27
34 Mar, 2028 83,103.27 1,434.71 831.03 603.68 82,499.60
35 Apr, 2028 82,499.60 1,434.71 825.00 609.71 81,889.88
36 May, 2028 81,889.88 1,434.71 818.90 615.81 81,274.07
37 Jun, 2028 81,274.07 1,434.71 812.74 621.97 80,652.10
38 Jul, 2028 80,652.10 1,434.71 806.52 628.19 80,023.92
39 Aug, 2028 80,023.92 1,434.71 800.24 634.47 79,389.44
40 Sep, 2028 79,389.44 1,434.71 793.89 640.82 78,748.63
41 Oct, 2028 78,748.63 1,434.71 787.49 647.22 78,101.41
42 Nov, 2028 78,101.41 1,434.71 781.01 653.70 77,447.71
43 Dec, 2028 77,447.71 1,434.71 774.48 660.23 76,787.48
52029
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
44 Jan, 2029 76,787.48 1,434.71 767.87 666.83 76,120.64
45 Feb, 2029 76,120.64 1,434.71 761.21 673.50 75,447.14
46 Mar, 2029 75,447.14 1,434.71 754.47 680.24 74,766.90
47 Apr, 2029 74,766.90 1,434.71 747.67 687.04 74,079.86
48 May, 2029 74,079.86 1,434.71 740.80 693.91 73,385.95
49 Jun, 2029 73,385.95 1,434.71 733.86 700.85 72,685.10
50 Jul, 2029 72,685.10 1,434.71 726.85 707.86 71,977.24
51 Aug, 2029 71,977.24 1,434.71 719.77 714.94 71,262.31
52 Sep, 2029 71,262.31 1,434.71 712.62 722.09 70,540.22
53 Oct, 2029 70,540.22 1,434.71 705.40 729.31 69,810.91
54 Nov, 2029 69,810.91 1,434.71 698.11 736.60 69,074.31
55 Dec, 2029 69,074.31 1,434.71 690.74 743.97 68,330.35
62030
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
56 Jan, 2030 68,330.35 1,434.71 683.30 751.41 67,578.94
57 Feb, 2030 67,578.94 1,434.71 675.79 758.92 66,820.02
58 Mar, 2030 66,820.02 1,434.71 668.20 766.51 66,053.51
59 Apr, 2030 66,053.51 1,434.71 660.54 774.17 65,279.34
60 May, 2030 65,279.34 1,434.71 652.79 781.92 64,497.42
61 Jun, 2030 64,497.42 1,434.71 644.97 789.74 63,707.68
62 Jul, 2030 63,707.68 1,434.71 637.08 797.63 62,910.05
63 Aug, 2030 62,910.05 1,434.71 629.10 805.61 62,104.44
64 Sep, 2030 62,104.44 1,434.71 621.04 813.67 61,290.78
65 Oct, 2030 61,290.78 1,434.71 612.91 821.80 60,468.98
66 Nov, 2030 60,468.98 1,434.71 604.69 830.02 59,638.96
67 Dec, 2030 59,638.96 1,434.71 596.39 838.32 58,800.64
72031
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
68 Jan, 2031 58,800.64 1,434.71 588.01 846.70 57,953.93
69 Feb, 2031 57,953.93 1,434.71 579.54 855.17 57,098.76
70 Mar, 2031 57,098.76 1,434.71 570.99 863.72 56,235.04
71 Apr, 2031 56,235.04 1,434.71 562.35 872.36 55,362.68
72 May, 2031 55,362.68 1,434.71 553.63 881.08 54,481.60
73 Jun, 2031 54,481.60 1,434.71 544.82 889.89 53,591.71
74 Jul, 2031 53,591.71 1,434.71 535.92 898.79 52,692.91
75 Aug, 2031 52,692.91 1,434.71 526.93 907.78 51,785.13
76 Sep, 2031 51,785.13 1,434.71 517.85 916.86 50,868.28
77 Oct, 2031 50,868.28 1,434.71 508.68 926.03 49,942.25
78 Nov, 2031 49,942.25 1,434.71 499.42 935.29 49,006.96
79 Dec, 2031 49,006.96 1,434.71 490.07 944.64 48,062.32
82032
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
80 Jan, 2032 48,062.32 1,434.71 480.62 954.09 47,108.24
81 Feb, 2032 47,108.24 1,434.71 471.08 963.63 46,144.61
82 Mar, 2032 46,144.61 1,434.71 461.45 973.26 45,171.35
83 Apr, 2032 45,171.35 1,434.71 451.71 983.00 44,188.35
84 May, 2032 44,188.35 1,434.71 441.88 992.83 43,195.52
85 Jun, 2032 43,195.52 1,434.71 431.96 1,002.75 42,192.77
86 Jul, 2032 42,192.77 1,434.71 421.93 1,012.78 41,179.99
87 Aug, 2032 41,179.99 1,434.71 411.80 1,022.91 40,157.08
88 Sep, 2032 40,157.08 1,434.71 401.57 1,033.14 39,123.94
89 Oct, 2032 39,123.94 1,434.71 391.24 1,043.47 38,080.47
90 Nov, 2032 38,080.47 1,434.71 380.80 1,053.90 37,026.56
91 Dec, 2032 37,026.56 1,434.71 370.27 1,064.44 35,962.12
92033
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
92 Jan, 2033 35,962.12 1,434.71 359.62 1,075.09 34,887.03
93 Feb, 2033 34,887.03 1,434.71 348.87 1,085.84 33,801.19
94 Mar, 2033 33,801.19 1,434.71 338.01 1,096.70 32,704.49
95 Apr, 2033 32,704.49 1,434.71 327.04 1,107.66 31,596.83
96 May, 2033 31,596.83 1,434.71 315.97 1,118.74 30,478.09
97 Jun, 2033 30,478.09 1,434.71 304.78 1,129.93 29,348.16
98 Jul, 2033 29,348.16 1,434.71 293.48 1,141.23 28,206.93
99 Aug, 2033 28,206.93 1,434.71 282.07 1,152.64 27,054.29
100 Sep, 2033 27,054.29 1,434.71 270.54 1,164.17 25,890.13
101 Oct, 2033 25,890.13 1,434.71 258.90 1,175.81 24,714.32
102 Nov, 2033 24,714.32 1,434.71 247.14 1,187.57 23,526.75
103 Dec, 2033 23,526.75 1,434.71 235.27 1,199.44 22,327.31
102034
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
104 Jan, 2034 22,327.31 1,434.71 223.27 1,211.44 21,115.87
105 Feb, 2034 21,115.87 1,434.71 211.16 1,223.55 19,892.32
106 Mar, 2034 19,892.32 1,434.71 198.92 1,235.79 18,656.54
107 Apr, 2034 18,656.54 1,434.71 186.57 1,248.14 17,408.39
108 May, 2034 17,408.39 1,434.71 174.08 1,260.63 16,147.77
109 Jun, 2034 16,147.77 1,434.71 161.48 1,273.23 14,874.53
110 Jul, 2034 14,874.53 1,434.71 148.75 1,285.96 13,588.57
111 Aug, 2034 13,588.57 1,434.71 135.89 1,298.82 12,289.75
112 Sep, 2034 12,289.75 1,434.71 122.90 1,311.81 10,977.93
113 Oct, 2034 10,977.93 1,434.71 109.78 1,324.93 9,653.00
114 Nov, 2034 9,653.00 1,434.71 96.53 1,338.18 8,314.83
115 Dec, 2034 8,314.83 1,434.71 83.15 1,351.56 6,963.26
112035
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
116 Jan, 2035 6,963.26 1,434.71 69.63 1,365.08 5,598.19
117 Feb, 2035 5,598.19 1,434.71 55.98 1,378.73 4,219.46
118 Mar, 2035 4,219.46 1,434.71 42.19 1,392.51 2,826.94
119 Apr, 2035 2,826.94 1,434.71 28.27 1,406.44 1,420.50
120 May, 2035 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
WBRERA Registration no. WBRERA/ RA/KOL/2024/000078