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