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)
12023
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
1 Oct, 2023 100,000.00 1,434.71 1,000.00 434.71 99,565.29
2 Nov, 2023 99,565.29 1,434.71 995.65 439.06 99,126.23
3 Dec, 2023 99,126.23 1,434.71 991.26 443.45 98,682.79
22024
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
4 Jan, 2024 98,682.79 1,434.71 986.83 447.88 98,234.91
5 Feb, 2024 98,234.91 1,434.71 982.35 452.36 97,782.54
6 Mar, 2024 97,782.54 1,434.71 977.83 456.88 97,325.66
7 Apr, 2024 97,325.66 1,434.71 973.26 461.45 96,864.21
8 May, 2024 96,864.21 1,434.71 968.64 466.07 96,398.14
9 Jun, 2024 96,398.14 1,434.71 963.98 470.73 95,927.41
10 Jul, 2024 95,927.41 1,434.71 959.27 475.44 95,451.98
11 Aug, 2024 95,451.98 1,434.71 954.52 480.19 94,971.79
12 Sep, 2024 94,971.79 1,434.71 949.72 484.99 94,486.80
13 Oct, 2024 94,486.80 1,434.71 944.87 489.84 93,996.95
14 Nov, 2024 93,996.95 1,434.71 939.97 494.74 93,502.21
15 Dec, 2024 93,502.21 1,434.71 935.02 499.69 93,002.53
32025
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
16 Jan, 2025 93,002.53 1,434.71 930.03 504.68 92,497.84
17 Feb, 2025 92,497.84 1,434.71 924.98 509.73 91,988.11
18 Mar, 2025 91,988.11 1,434.71 919.88 514.83 91,473.28
19 Apr, 2025 91,473.28 1,434.71 914.73 519.98 90,953.31
20 May, 2025 90,953.31 1,434.71 909.53 525.18 90,428.13
21 Jun, 2025 90,428.13 1,434.71 904.28 530.43 89,897.70
22 Jul, 2025 89,897.70 1,434.71 898.98 535.73 89,361.97
23 Aug, 2025 89,361.97 1,434.71 893.62 541.09 88,820.88
24 Sep, 2025 88,820.88 1,434.71 888.21 546.50 88,274.38
25 Oct, 2025 88,274.38 1,434.71 882.74 551.97 87,722.41
26 Nov, 2025 87,722.41 1,434.71 877.22 557.49 87,164.93
27 Dec, 2025 87,164.93 1,434.71 871.65 563.06 86,601.87
42026
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
28 Jan, 2026 86,601.87 1,434.71 866.02 568.69 86,033.18
29 Feb, 2026 86,033.18 1,434.71 860.33 574.38 85,458.80
30 Mar, 2026 85,458.80 1,434.71 854.59 580.12 84,878.68
31 Apr, 2026 84,878.68 1,434.71 848.79 585.92 84,292.76
32 May, 2026 84,292.76 1,434.71 842.93 591.78 83,700.97
33 Jun, 2026 83,700.97 1,434.71 837.01 597.70 83,103.27
34 Jul, 2026 83,103.27 1,434.71 831.03 603.68 82,499.60
35 Aug, 2026 82,499.60 1,434.71 825.00 609.71 81,889.88
36 Sep, 2026 81,889.88 1,434.71 818.90 615.81 81,274.07
37 Oct, 2026 81,274.07 1,434.71 812.74 621.97 80,652.10
38 Nov, 2026 80,652.10 1,434.71 806.52 628.19 80,023.92
39 Dec, 2026 80,023.92 1,434.71 800.24 634.47 79,389.44
52027
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
40 Jan, 2027 79,389.44 1,434.71 793.89 640.82 78,748.63
41 Feb, 2027 78,748.63 1,434.71 787.49 647.22 78,101.41
42 Mar, 2027 78,101.41 1,434.71 781.01 653.70 77,447.71
43 Apr, 2027 77,447.71 1,434.71 774.48 660.23 76,787.48
44 May, 2027 76,787.48 1,434.71 767.87 666.83 76,120.64
45 Jun, 2027 76,120.64 1,434.71 761.21 673.50 75,447.14
46 Jul, 2027 75,447.14 1,434.71 754.47 680.24 74,766.90
47 Aug, 2027 74,766.90 1,434.71 747.67 687.04 74,079.86
48 Sep, 2027 74,079.86 1,434.71 740.80 693.91 73,385.95
49 Oct, 2027 73,385.95 1,434.71 733.86 700.85 72,685.10
50 Nov, 2027 72,685.10 1,434.71 726.85 707.86 71,977.24
51 Dec, 2027 71,977.24 1,434.71 719.77 714.94 71,262.31
62028
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
52 Jan, 2028 71,262.31 1,434.71 712.62 722.09 70,540.22
53 Feb, 2028 70,540.22 1,434.71 705.40 729.31 69,810.91
54 Mar, 2028 69,810.91 1,434.71 698.11 736.60 69,074.31
55 Apr, 2028 69,074.31 1,434.71 690.74 743.97 68,330.35
56 May, 2028 68,330.35 1,434.71 683.30 751.41 67,578.94
57 Jun, 2028 67,578.94 1,434.71 675.79 758.92 66,820.02
58 Jul, 2028 66,820.02 1,434.71 668.20 766.51 66,053.51
59 Aug, 2028 66,053.51 1,434.71 660.54 774.17 65,279.34
60 Sep, 2028 65,279.34 1,434.71 652.79 781.92 64,497.42
61 Oct, 2028 64,497.42 1,434.71 644.97 789.74 63,707.68
62 Nov, 2028 63,707.68 1,434.71 637.08 797.63 62,910.05
63 Dec, 2028 62,910.05 1,434.71 629.10 805.61 62,104.44
72029
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
64 Jan, 2029 62,104.44 1,434.71 621.04 813.67 61,290.78
65 Feb, 2029 61,290.78 1,434.71 612.91 821.80 60,468.98
66 Mar, 2029 60,468.98 1,434.71 604.69 830.02 59,638.96
67 Apr, 2029 59,638.96 1,434.71 596.39 838.32 58,800.64
68 May, 2029 58,800.64 1,434.71 588.01 846.70 57,953.93
69 Jun, 2029 57,953.93 1,434.71 579.54 855.17 57,098.76
70 Jul, 2029 57,098.76 1,434.71 570.99 863.72 56,235.04
71 Aug, 2029 56,235.04 1,434.71 562.35 872.36 55,362.68
72 Sep, 2029 55,362.68 1,434.71 553.63 881.08 54,481.60
73 Oct, 2029 54,481.60 1,434.71 544.82 889.89 53,591.71
74 Nov, 2029 53,591.71 1,434.71 535.92 898.79 52,692.91
75 Dec, 2029 52,692.91 1,434.71 526.93 907.78 51,785.13
82030
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
76 Jan, 2030 51,785.13 1,434.71 517.85 916.86 50,868.28
77 Feb, 2030 50,868.28 1,434.71 508.68 926.03 49,942.25
78 Mar, 2030 49,942.25 1,434.71 499.42 935.29 49,006.96
79 Apr, 2030 49,006.96 1,434.71 490.07 944.64 48,062.32
80 May, 2030 48,062.32 1,434.71 480.62 954.09 47,108.24
81 Jun, 2030 47,108.24 1,434.71 471.08 963.63 46,144.61
82 Jul, 2030 46,144.61 1,434.71 461.45 973.26 45,171.35
83 Aug, 2030 45,171.35 1,434.71 451.71 983.00 44,188.35
84 Sep, 2030 44,188.35 1,434.71 441.88 992.83 43,195.52
85 Oct, 2030 43,195.52 1,434.71 431.96 1,002.75 42,192.77
86 Nov, 2030 42,192.77 1,434.71 421.93 1,012.78 41,179.99
87 Dec, 2030 41,179.99 1,434.71 411.80 1,022.91 40,157.08
92031
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
88 Jan, 2031 40,157.08 1,434.71 401.57 1,033.14 39,123.94
89 Feb, 2031 39,123.94 1,434.71 391.24 1,043.47 38,080.47
90 Mar, 2031 38,080.47 1,434.71 380.80 1,053.90 37,026.56
91 Apr, 2031 37,026.56 1,434.71 370.27 1,064.44 35,962.12
92 May, 2031 35,962.12 1,434.71 359.62 1,075.09 34,887.03
93 Jun, 2031 34,887.03 1,434.71 348.87 1,085.84 33,801.19
94 Jul, 2031 33,801.19 1,434.71 338.01 1,096.70 32,704.49
95 Aug, 2031 32,704.49 1,434.71 327.04 1,107.66 31,596.83
96 Sep, 2031 31,596.83 1,434.71 315.97 1,118.74 30,478.09
97 Oct, 2031 30,478.09 1,434.71 304.78 1,129.93 29,348.16
98 Nov, 2031 29,348.16 1,434.71 293.48 1,141.23 28,206.93
99 Dec, 2031 28,206.93 1,434.71 282.07 1,152.64 27,054.29
102032
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
100 Jan, 2032 27,054.29 1,434.71 270.54 1,164.17 25,890.13
101 Feb, 2032 25,890.13 1,434.71 258.90 1,175.81 24,714.32
102 Mar, 2032 24,714.32 1,434.71 247.14 1,187.57 23,526.75
103 Apr, 2032 23,526.75 1,434.71 235.27 1,199.44 22,327.31
104 May, 2032 22,327.31 1,434.71 223.27 1,211.44 21,115.87
105 Jun, 2032 21,115.87 1,434.71 211.16 1,223.55 19,892.32
106 Jul, 2032 19,892.32 1,434.71 198.92 1,235.79 18,656.54
107 Aug, 2032 18,656.54 1,434.71 186.57 1,248.14 17,408.39
108 Sep, 2032 17,408.39 1,434.71 174.08 1,260.63 16,147.77
109 Oct, 2032 16,147.77 1,434.71 161.48 1,273.23 14,874.53
110 Nov, 2032 14,874.53 1,434.71 148.75 1,285.96 13,588.57
111 Dec, 2032 13,588.57 1,434.71 135.89 1,298.82 12,289.75
112033
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
112 Jan, 2033 12,289.75 1,434.71 122.90 1,311.81 10,977.93
113 Feb, 2033 10,977.93 1,434.71 109.78 1,324.93 9,653.00
114 Mar, 2033 9,653.00 1,434.71 96.53 1,338.18 8,314.83
115 Apr, 2033 8,314.83 1,434.71 83.15 1,351.56 6,963.26
116 May, 2033 6,963.26 1,434.71 69.63 1,365.08 5,598.19
117 Jun, 2033 5,598.19 1,434.71 55.98 1,378.73 4,219.46
118 Jul, 2033 4,219.46 1,434.71 42.19 1,392.51 2,826.94
119 Aug, 2033 2,826.94 1,434.71 28.27 1,406.44 1,420.50
120 Sep, 2033 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 :

2019-2022 © All Rights Reserved.
WBHIRA Registration no. HIRA/A/KOL/2018/000027