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)
12026
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
1 Feb, 2026 100,000.00 1,434.71 1,000.00 434.71 99,565.29
2 Mar, 2026 99,565.29 1,434.71 995.65 439.06 99,126.23
3 Apr, 2026 99,126.23 1,434.71 991.26 443.45 98,682.79
4 May, 2026 98,682.79 1,434.71 986.83 447.88 98,234.91
5 Jun, 2026 98,234.91 1,434.71 982.35 452.36 97,782.54
6 Jul, 2026 97,782.54 1,434.71 977.83 456.88 97,325.66
7 Aug, 2026 97,325.66 1,434.71 973.26 461.45 96,864.21
8 Sep, 2026 96,864.21 1,434.71 968.64 466.07 96,398.14
9 Oct, 2026 96,398.14 1,434.71 963.98 470.73 95,927.41
10 Nov, 2026 95,927.41 1,434.71 959.27 475.44 95,451.98
11 Dec, 2026 95,451.98 1,434.71 954.52 480.19 94,971.79
22027
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
12 Jan, 2027 94,971.79 1,434.71 949.72 484.99 94,486.80
13 Feb, 2027 94,486.80 1,434.71 944.87 489.84 93,996.95
14 Mar, 2027 93,996.95 1,434.71 939.97 494.74 93,502.21
15 Apr, 2027 93,502.21 1,434.71 935.02 499.69 93,002.53
16 May, 2027 93,002.53 1,434.71 930.03 504.68 92,497.84
17 Jun, 2027 92,497.84 1,434.71 924.98 509.73 91,988.11
18 Jul, 2027 91,988.11 1,434.71 919.88 514.83 91,473.28
19 Aug, 2027 91,473.28 1,434.71 914.73 519.98 90,953.31
20 Sep, 2027 90,953.31 1,434.71 909.53 525.18 90,428.13
21 Oct, 2027 90,428.13 1,434.71 904.28 530.43 89,897.70
22 Nov, 2027 89,897.70 1,434.71 898.98 535.73 89,361.97
23 Dec, 2027 89,361.97 1,434.71 893.62 541.09 88,820.88
32028
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
24 Jan, 2028 88,820.88 1,434.71 888.21 546.50 88,274.38
25 Feb, 2028 88,274.38 1,434.71 882.74 551.97 87,722.41
26 Mar, 2028 87,722.41 1,434.71 877.22 557.49 87,164.93
27 Apr, 2028 87,164.93 1,434.71 871.65 563.06 86,601.87
28 May, 2028 86,601.87 1,434.71 866.02 568.69 86,033.18
29 Jun, 2028 86,033.18 1,434.71 860.33 574.38 85,458.80
30 Jul, 2028 85,458.80 1,434.71 854.59 580.12 84,878.68
31 Aug, 2028 84,878.68 1,434.71 848.79 585.92 84,292.76
32 Sep, 2028 84,292.76 1,434.71 842.93 591.78 83,700.97
33 Oct, 2028 83,700.97 1,434.71 837.01 597.70 83,103.27
34 Nov, 2028 83,103.27 1,434.71 831.03 603.68 82,499.60
35 Dec, 2028 82,499.60 1,434.71 825.00 609.71 81,889.88
42029
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
36 Jan, 2029 81,889.88 1,434.71 818.90 615.81 81,274.07
37 Feb, 2029 81,274.07 1,434.71 812.74 621.97 80,652.10
38 Mar, 2029 80,652.10 1,434.71 806.52 628.19 80,023.92
39 Apr, 2029 80,023.92 1,434.71 800.24 634.47 79,389.44
40 May, 2029 79,389.44 1,434.71 793.89 640.82 78,748.63
41 Jun, 2029 78,748.63 1,434.71 787.49 647.22 78,101.41
42 Jul, 2029 78,101.41 1,434.71 781.01 653.70 77,447.71
43 Aug, 2029 77,447.71 1,434.71 774.48 660.23 76,787.48
44 Sep, 2029 76,787.48 1,434.71 767.87 666.83 76,120.64
45 Oct, 2029 76,120.64 1,434.71 761.21 673.50 75,447.14
46 Nov, 2029 75,447.14 1,434.71 754.47 680.24 74,766.90
47 Dec, 2029 74,766.90 1,434.71 747.67 687.04 74,079.86
52030
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
48 Jan, 2030 74,079.86 1,434.71 740.80 693.91 73,385.95
49 Feb, 2030 73,385.95 1,434.71 733.86 700.85 72,685.10
50 Mar, 2030 72,685.10 1,434.71 726.85 707.86 71,977.24
51 Apr, 2030 71,977.24 1,434.71 719.77 714.94 71,262.31
52 May, 2030 71,262.31 1,434.71 712.62 722.09 70,540.22
53 Jun, 2030 70,540.22 1,434.71 705.40 729.31 69,810.91
54 Jul, 2030 69,810.91 1,434.71 698.11 736.60 69,074.31
55 Aug, 2030 69,074.31 1,434.71 690.74 743.97 68,330.35
56 Sep, 2030 68,330.35 1,434.71 683.30 751.41 67,578.94
57 Oct, 2030 67,578.94 1,434.71 675.79 758.92 66,820.02
58 Nov, 2030 66,820.02 1,434.71 668.20 766.51 66,053.51
59 Dec, 2030 66,053.51 1,434.71 660.54 774.17 65,279.34
62031
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
60 Jan, 2031 65,279.34 1,434.71 652.79 781.92 64,497.42
61 Feb, 2031 64,497.42 1,434.71 644.97 789.74 63,707.68
62 Mar, 2031 63,707.68 1,434.71 637.08 797.63 62,910.05
63 Apr, 2031 62,910.05 1,434.71 629.10 805.61 62,104.44
64 May, 2031 62,104.44 1,434.71 621.04 813.67 61,290.78
65 Jun, 2031 61,290.78 1,434.71 612.91 821.80 60,468.98
66 Jul, 2031 60,468.98 1,434.71 604.69 830.02 59,638.96
67 Aug, 2031 59,638.96 1,434.71 596.39 838.32 58,800.64
68 Sep, 2031 58,800.64 1,434.71 588.01 846.70 57,953.93
69 Oct, 2031 57,953.93 1,434.71 579.54 855.17 57,098.76
70 Nov, 2031 57,098.76 1,434.71 570.99 863.72 56,235.04
71 Dec, 2031 56,235.04 1,434.71 562.35 872.36 55,362.68
72032
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
72 Jan, 2032 55,362.68 1,434.71 553.63 881.08 54,481.60
73 Feb, 2032 54,481.60 1,434.71 544.82 889.89 53,591.71
74 Mar, 2032 53,591.71 1,434.71 535.92 898.79 52,692.91
75 Apr, 2032 52,692.91 1,434.71 526.93 907.78 51,785.13
76 May, 2032 51,785.13 1,434.71 517.85 916.86 50,868.28
77 Jun, 2032 50,868.28 1,434.71 508.68 926.03 49,942.25
78 Jul, 2032 49,942.25 1,434.71 499.42 935.29 49,006.96
79 Aug, 2032 49,006.96 1,434.71 490.07 944.64 48,062.32
80 Sep, 2032 48,062.32 1,434.71 480.62 954.09 47,108.24
81 Oct, 2032 47,108.24 1,434.71 471.08 963.63 46,144.61
82 Nov, 2032 46,144.61 1,434.71 461.45 973.26 45,171.35
83 Dec, 2032 45,171.35 1,434.71 451.71 983.00 44,188.35
82033
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
84 Jan, 2033 44,188.35 1,434.71 441.88 992.83 43,195.52
85 Feb, 2033 43,195.52 1,434.71 431.96 1,002.75 42,192.77
86 Mar, 2033 42,192.77 1,434.71 421.93 1,012.78 41,179.99
87 Apr, 2033 41,179.99 1,434.71 411.80 1,022.91 40,157.08
88 May, 2033 40,157.08 1,434.71 401.57 1,033.14 39,123.94
89 Jun, 2033 39,123.94 1,434.71 391.24 1,043.47 38,080.47
90 Jul, 2033 38,080.47 1,434.71 380.80 1,053.90 37,026.56
91 Aug, 2033 37,026.56 1,434.71 370.27 1,064.44 35,962.12
92 Sep, 2033 35,962.12 1,434.71 359.62 1,075.09 34,887.03
93 Oct, 2033 34,887.03 1,434.71 348.87 1,085.84 33,801.19
94 Nov, 2033 33,801.19 1,434.71 338.01 1,096.70 32,704.49
95 Dec, 2033 32,704.49 1,434.71 327.04 1,107.66 31,596.83
92034
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
96 Jan, 2034 31,596.83 1,434.71 315.97 1,118.74 30,478.09
97 Feb, 2034 30,478.09 1,434.71 304.78 1,129.93 29,348.16
98 Mar, 2034 29,348.16 1,434.71 293.48 1,141.23 28,206.93
99 Apr, 2034 28,206.93 1,434.71 282.07 1,152.64 27,054.29
100 May, 2034 27,054.29 1,434.71 270.54 1,164.17 25,890.13
101 Jun, 2034 25,890.13 1,434.71 258.90 1,175.81 24,714.32
102 Jul, 2034 24,714.32 1,434.71 247.14 1,187.57 23,526.75
103 Aug, 2034 23,526.75 1,434.71 235.27 1,199.44 22,327.31
104 Sep, 2034 22,327.31 1,434.71 223.27 1,211.44 21,115.87
105 Oct, 2034 21,115.87 1,434.71 211.16 1,223.55 19,892.32
106 Nov, 2034 19,892.32 1,434.71 198.92 1,235.79 18,656.54
107 Dec, 2034 18,656.54 1,434.71 186.57 1,248.14 17,408.39
102035
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
108 Jan, 2035 17,408.39 1,434.71 174.08 1,260.63 16,147.77
109 Feb, 2035 16,147.77 1,434.71 161.48 1,273.23 14,874.53
110 Mar, 2035 14,874.53 1,434.71 148.75 1,285.96 13,588.57
111 Apr, 2035 13,588.57 1,434.71 135.89 1,298.82 12,289.75
112 May, 2035 12,289.75 1,434.71 122.90 1,311.81 10,977.93
113 Jun, 2035 10,977.93 1,434.71 109.78 1,324.93 9,653.00
114 Jul, 2035 9,653.00 1,434.71 96.53 1,338.18 8,314.83
115 Aug, 2035 8,314.83 1,434.71 83.15 1,351.56 6,963.26
116 Sep, 2035 6,963.26 1,434.71 69.63 1,365.08 5,598.19
117 Oct, 2035 5,598.19 1,434.71 55.98 1,378.73 4,219.46
118 Nov, 2035 4,219.46 1,434.71 42.19 1,392.51 2,826.94
119 Dec, 2035 2,826.94 1,434.71 28.27 1,406.44 1,420.50
112036
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
120 Jan, 2036 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