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 Sep, 2025 100,000.00 1,434.71 1,000.00 434.71 99,565.29
2 Oct, 2025 99,565.29 1,434.71 995.65 439.06 99,126.23
3 Nov, 2025 99,126.23 1,434.71 991.26 443.45 98,682.79
4 Dec, 2025 98,682.79 1,434.71 986.83 447.88 98,234.91
22026
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
5 Jan, 2026 98,234.91 1,434.71 982.35 452.36 97,782.54
6 Feb, 2026 97,782.54 1,434.71 977.83 456.88 97,325.66
7 Mar, 2026 97,325.66 1,434.71 973.26 461.45 96,864.21
8 Apr, 2026 96,864.21 1,434.71 968.64 466.07 96,398.14
9 May, 2026 96,398.14 1,434.71 963.98 470.73 95,927.41
10 Jun, 2026 95,927.41 1,434.71 959.27 475.44 95,451.98
11 Jul, 2026 95,451.98 1,434.71 954.52 480.19 94,971.79
12 Aug, 2026 94,971.79 1,434.71 949.72 484.99 94,486.80
13 Sep, 2026 94,486.80 1,434.71 944.87 489.84 93,996.95
14 Oct, 2026 93,996.95 1,434.71 939.97 494.74 93,502.21
15 Nov, 2026 93,502.21 1,434.71 935.02 499.69 93,002.53
16 Dec, 2026 93,002.53 1,434.71 930.03 504.68 92,497.84
32027
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
17 Jan, 2027 92,497.84 1,434.71 924.98 509.73 91,988.11
18 Feb, 2027 91,988.11 1,434.71 919.88 514.83 91,473.28
19 Mar, 2027 91,473.28 1,434.71 914.73 519.98 90,953.31
20 Apr, 2027 90,953.31 1,434.71 909.53 525.18 90,428.13
21 May, 2027 90,428.13 1,434.71 904.28 530.43 89,897.70
22 Jun, 2027 89,897.70 1,434.71 898.98 535.73 89,361.97
23 Jul, 2027 89,361.97 1,434.71 893.62 541.09 88,820.88
24 Aug, 2027 88,820.88 1,434.71 888.21 546.50 88,274.38
25 Sep, 2027 88,274.38 1,434.71 882.74 551.97 87,722.41
26 Oct, 2027 87,722.41 1,434.71 877.22 557.49 87,164.93
27 Nov, 2027 87,164.93 1,434.71 871.65 563.06 86,601.87
28 Dec, 2027 86,601.87 1,434.71 866.02 568.69 86,033.18
42028
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
29 Jan, 2028 86,033.18 1,434.71 860.33 574.38 85,458.80
30 Feb, 2028 85,458.80 1,434.71 854.59 580.12 84,878.68
31 Mar, 2028 84,878.68 1,434.71 848.79 585.92 84,292.76
32 Apr, 2028 84,292.76 1,434.71 842.93 591.78 83,700.97
33 May, 2028 83,700.97 1,434.71 837.01 597.70 83,103.27
34 Jun, 2028 83,103.27 1,434.71 831.03 603.68 82,499.60
35 Jul, 2028 82,499.60 1,434.71 825.00 609.71 81,889.88
36 Aug, 2028 81,889.88 1,434.71 818.90 615.81 81,274.07
37 Sep, 2028 81,274.07 1,434.71 812.74 621.97 80,652.10
38 Oct, 2028 80,652.10 1,434.71 806.52 628.19 80,023.92
39 Nov, 2028 80,023.92 1,434.71 800.24 634.47 79,389.44
40 Dec, 2028 79,389.44 1,434.71 793.89 640.82 78,748.63
52029
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
41 Jan, 2029 78,748.63 1,434.71 787.49 647.22 78,101.41
42 Feb, 2029 78,101.41 1,434.71 781.01 653.70 77,447.71
43 Mar, 2029 77,447.71 1,434.71 774.48 660.23 76,787.48
44 Apr, 2029 76,787.48 1,434.71 767.87 666.83 76,120.64
45 May, 2029 76,120.64 1,434.71 761.21 673.50 75,447.14
46 Jun, 2029 75,447.14 1,434.71 754.47 680.24 74,766.90
47 Jul, 2029 74,766.90 1,434.71 747.67 687.04 74,079.86
48 Aug, 2029 74,079.86 1,434.71 740.80 693.91 73,385.95
49 Sep, 2029 73,385.95 1,434.71 733.86 700.85 72,685.10
50 Oct, 2029 72,685.10 1,434.71 726.85 707.86 71,977.24
51 Nov, 2029 71,977.24 1,434.71 719.77 714.94 71,262.31
52 Dec, 2029 71,262.31 1,434.71 712.62 722.09 70,540.22
62030
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
53 Jan, 2030 70,540.22 1,434.71 705.40 729.31 69,810.91
54 Feb, 2030 69,810.91 1,434.71 698.11 736.60 69,074.31
55 Mar, 2030 69,074.31 1,434.71 690.74 743.97 68,330.35
56 Apr, 2030 68,330.35 1,434.71 683.30 751.41 67,578.94
57 May, 2030 67,578.94 1,434.71 675.79 758.92 66,820.02
58 Jun, 2030 66,820.02 1,434.71 668.20 766.51 66,053.51
59 Jul, 2030 66,053.51 1,434.71 660.54 774.17 65,279.34
60 Aug, 2030 65,279.34 1,434.71 652.79 781.92 64,497.42
61 Sep, 2030 64,497.42 1,434.71 644.97 789.74 63,707.68
62 Oct, 2030 63,707.68 1,434.71 637.08 797.63 62,910.05
63 Nov, 2030 62,910.05 1,434.71 629.10 805.61 62,104.44
64 Dec, 2030 62,104.44 1,434.71 621.04 813.67 61,290.78
72031
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
65 Jan, 2031 61,290.78 1,434.71 612.91 821.80 60,468.98
66 Feb, 2031 60,468.98 1,434.71 604.69 830.02 59,638.96
67 Mar, 2031 59,638.96 1,434.71 596.39 838.32 58,800.64
68 Apr, 2031 58,800.64 1,434.71 588.01 846.70 57,953.93
69 May, 2031 57,953.93 1,434.71 579.54 855.17 57,098.76
70 Jun, 2031 57,098.76 1,434.71 570.99 863.72 56,235.04
71 Jul, 2031 56,235.04 1,434.71 562.35 872.36 55,362.68
72 Aug, 2031 55,362.68 1,434.71 553.63 881.08 54,481.60
73 Sep, 2031 54,481.60 1,434.71 544.82 889.89 53,591.71
74 Oct, 2031 53,591.71 1,434.71 535.92 898.79 52,692.91
75 Nov, 2031 52,692.91 1,434.71 526.93 907.78 51,785.13
76 Dec, 2031 51,785.13 1,434.71 517.85 916.86 50,868.28
82032
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
77 Jan, 2032 50,868.28 1,434.71 508.68 926.03 49,942.25
78 Feb, 2032 49,942.25 1,434.71 499.42 935.29 49,006.96
79 Mar, 2032 49,006.96 1,434.71 490.07 944.64 48,062.32
80 Apr, 2032 48,062.32 1,434.71 480.62 954.09 47,108.24
81 May, 2032 47,108.24 1,434.71 471.08 963.63 46,144.61
82 Jun, 2032 46,144.61 1,434.71 461.45 973.26 45,171.35
83 Jul, 2032 45,171.35 1,434.71 451.71 983.00 44,188.35
84 Aug, 2032 44,188.35 1,434.71 441.88 992.83 43,195.52
85 Sep, 2032 43,195.52 1,434.71 431.96 1,002.75 42,192.77
86 Oct, 2032 42,192.77 1,434.71 421.93 1,012.78 41,179.99
87 Nov, 2032 41,179.99 1,434.71 411.80 1,022.91 40,157.08
88 Dec, 2032 40,157.08 1,434.71 401.57 1,033.14 39,123.94
92033
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
89 Jan, 2033 39,123.94 1,434.71 391.24 1,043.47 38,080.47
90 Feb, 2033 38,080.47 1,434.71 380.80 1,053.90 37,026.56
91 Mar, 2033 37,026.56 1,434.71 370.27 1,064.44 35,962.12
92 Apr, 2033 35,962.12 1,434.71 359.62 1,075.09 34,887.03
93 May, 2033 34,887.03 1,434.71 348.87 1,085.84 33,801.19
94 Jun, 2033 33,801.19 1,434.71 338.01 1,096.70 32,704.49
95 Jul, 2033 32,704.49 1,434.71 327.04 1,107.66 31,596.83
96 Aug, 2033 31,596.83 1,434.71 315.97 1,118.74 30,478.09
97 Sep, 2033 30,478.09 1,434.71 304.78 1,129.93 29,348.16
98 Oct, 2033 29,348.16 1,434.71 293.48 1,141.23 28,206.93
99 Nov, 2033 28,206.93 1,434.71 282.07 1,152.64 27,054.29
100 Dec, 2033 27,054.29 1,434.71 270.54 1,164.17 25,890.13
102034
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
101 Jan, 2034 25,890.13 1,434.71 258.90 1,175.81 24,714.32
102 Feb, 2034 24,714.32 1,434.71 247.14 1,187.57 23,526.75
103 Mar, 2034 23,526.75 1,434.71 235.27 1,199.44 22,327.31
104 Apr, 2034 22,327.31 1,434.71 223.27 1,211.44 21,115.87
105 May, 2034 21,115.87 1,434.71 211.16 1,223.55 19,892.32
106 Jun, 2034 19,892.32 1,434.71 198.92 1,235.79 18,656.54
107 Jul, 2034 18,656.54 1,434.71 186.57 1,248.14 17,408.39
108 Aug, 2034 17,408.39 1,434.71 174.08 1,260.63 16,147.77
109 Sep, 2034 16,147.77 1,434.71 161.48 1,273.23 14,874.53
110 Oct, 2034 14,874.53 1,434.71 148.75 1,285.96 13,588.57
111 Nov, 2034 13,588.57 1,434.71 135.89 1,298.82 12,289.75
112 Dec, 2034 12,289.75 1,434.71 122.90 1,311.81 10,977.93
112035
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
113 Jan, 2035 10,977.93 1,434.71 109.78 1,324.93 9,653.00
114 Feb, 2035 9,653.00 1,434.71 96.53 1,338.18 8,314.83
115 Mar, 2035 8,314.83 1,434.71 83.15 1,351.56 6,963.26
116 Apr, 2035 6,963.26 1,434.71 69.63 1,365.08 5,598.19
117 May, 2035 5,598.19 1,434.71 55.98 1,378.73 4,219.46
118 Jun, 2035 4,219.46 1,434.71 42.19 1,392.51 2,826.94
119 Jul, 2035 2,826.94 1,434.71 28.27 1,406.44 1,420.50
120 Aug, 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