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