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 Aug, 2024 100,000.00 1,434.71 1,000.00 434.71 99,565.29
2 Sep, 2024 99,565.29 1,434.71 995.65 439.06 99,126.23
3 Oct, 2024 99,126.23 1,434.71 991.26 443.45 98,682.79
4 Nov, 2024 98,682.79 1,434.71 986.83 447.88 98,234.91
5 Dec, 2024 98,234.91 1,434.71 982.35 452.36 97,782.54
22025
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
6 Jan, 2025 97,782.54 1,434.71 977.83 456.88 97,325.66
7 Feb, 2025 97,325.66 1,434.71 973.26 461.45 96,864.21
8 Mar, 2025 96,864.21 1,434.71 968.64 466.07 96,398.14
9 Apr, 2025 96,398.14 1,434.71 963.98 470.73 95,927.41
10 May, 2025 95,927.41 1,434.71 959.27 475.44 95,451.98
11 Jun, 2025 95,451.98 1,434.71 954.52 480.19 94,971.79
12 Jul, 2025 94,971.79 1,434.71 949.72 484.99 94,486.80
13 Aug, 2025 94,486.80 1,434.71 944.87 489.84 93,996.95
14 Sep, 2025 93,996.95 1,434.71 939.97 494.74 93,502.21
15 Oct, 2025 93,502.21 1,434.71 935.02 499.69 93,002.53
16 Nov, 2025 93,002.53 1,434.71 930.03 504.68 92,497.84
17 Dec, 2025 92,497.84 1,434.71 924.98 509.73 91,988.11
32026
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
18 Jan, 2026 91,988.11 1,434.71 919.88 514.83 91,473.28
19 Feb, 2026 91,473.28 1,434.71 914.73 519.98 90,953.31
20 Mar, 2026 90,953.31 1,434.71 909.53 525.18 90,428.13
21 Apr, 2026 90,428.13 1,434.71 904.28 530.43 89,897.70
22 May, 2026 89,897.70 1,434.71 898.98 535.73 89,361.97
23 Jun, 2026 89,361.97 1,434.71 893.62 541.09 88,820.88
24 Jul, 2026 88,820.88 1,434.71 888.21 546.50 88,274.38
25 Aug, 2026 88,274.38 1,434.71 882.74 551.97 87,722.41
26 Sep, 2026 87,722.41 1,434.71 877.22 557.49 87,164.93
27 Oct, 2026 87,164.93 1,434.71 871.65 563.06 86,601.87
28 Nov, 2026 86,601.87 1,434.71 866.02 568.69 86,033.18
29 Dec, 2026 86,033.18 1,434.71 860.33 574.38 85,458.80
42027
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
30 Jan, 2027 85,458.80 1,434.71 854.59 580.12 84,878.68
31 Feb, 2027 84,878.68 1,434.71 848.79 585.92 84,292.76
32 Mar, 2027 84,292.76 1,434.71 842.93 591.78 83,700.97
33 Apr, 2027 83,700.97 1,434.71 837.01 597.70 83,103.27
34 May, 2027 83,103.27 1,434.71 831.03 603.68 82,499.60
35 Jun, 2027 82,499.60 1,434.71 825.00 609.71 81,889.88
36 Jul, 2027 81,889.88 1,434.71 818.90 615.81 81,274.07
37 Aug, 2027 81,274.07 1,434.71 812.74 621.97 80,652.10
38 Sep, 2027 80,652.10 1,434.71 806.52 628.19 80,023.92
39 Oct, 2027 80,023.92 1,434.71 800.24 634.47 79,389.44
40 Nov, 2027 79,389.44 1,434.71 793.89 640.82 78,748.63
41 Dec, 2027 78,748.63 1,434.71 787.49 647.22 78,101.41
52028
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
42 Jan, 2028 78,101.41 1,434.71 781.01 653.70 77,447.71
43 Feb, 2028 77,447.71 1,434.71 774.48 660.23 76,787.48
44 Mar, 2028 76,787.48 1,434.71 767.87 666.83 76,120.64
45 Apr, 2028 76,120.64 1,434.71 761.21 673.50 75,447.14
46 May, 2028 75,447.14 1,434.71 754.47 680.24 74,766.90
47 Jun, 2028 74,766.90 1,434.71 747.67 687.04 74,079.86
48 Jul, 2028 74,079.86 1,434.71 740.80 693.91 73,385.95
49 Aug, 2028 73,385.95 1,434.71 733.86 700.85 72,685.10
50 Sep, 2028 72,685.10 1,434.71 726.85 707.86 71,977.24
51 Oct, 2028 71,977.24 1,434.71 719.77 714.94 71,262.31
52 Nov, 2028 71,262.31 1,434.71 712.62 722.09 70,540.22
53 Dec, 2028 70,540.22 1,434.71 705.40 729.31 69,810.91
62029
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
54 Jan, 2029 69,810.91 1,434.71 698.11 736.60 69,074.31
55 Feb, 2029 69,074.31 1,434.71 690.74 743.97 68,330.35
56 Mar, 2029 68,330.35 1,434.71 683.30 751.41 67,578.94
57 Apr, 2029 67,578.94 1,434.71 675.79 758.92 66,820.02
58 May, 2029 66,820.02 1,434.71 668.20 766.51 66,053.51
59 Jun, 2029 66,053.51 1,434.71 660.54 774.17 65,279.34
60 Jul, 2029 65,279.34 1,434.71 652.79 781.92 64,497.42
61 Aug, 2029 64,497.42 1,434.71 644.97 789.74 63,707.68
62 Sep, 2029 63,707.68 1,434.71 637.08 797.63 62,910.05
63 Oct, 2029 62,910.05 1,434.71 629.10 805.61 62,104.44
64 Nov, 2029 62,104.44 1,434.71 621.04 813.67 61,290.78
65 Dec, 2029 61,290.78 1,434.71 612.91 821.80 60,468.98
72030
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
66 Jan, 2030 60,468.98 1,434.71 604.69 830.02 59,638.96
67 Feb, 2030 59,638.96 1,434.71 596.39 838.32 58,800.64
68 Mar, 2030 58,800.64 1,434.71 588.01 846.70 57,953.93
69 Apr, 2030 57,953.93 1,434.71 579.54 855.17 57,098.76
70 May, 2030 57,098.76 1,434.71 570.99 863.72 56,235.04
71 Jun, 2030 56,235.04 1,434.71 562.35 872.36 55,362.68
72 Jul, 2030 55,362.68 1,434.71 553.63 881.08 54,481.60
73 Aug, 2030 54,481.60 1,434.71 544.82 889.89 53,591.71
74 Sep, 2030 53,591.71 1,434.71 535.92 898.79 52,692.91
75 Oct, 2030 52,692.91 1,434.71 526.93 907.78 51,785.13
76 Nov, 2030 51,785.13 1,434.71 517.85 916.86 50,868.28
77 Dec, 2030 50,868.28 1,434.71 508.68 926.03 49,942.25
82031
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
78 Jan, 2031 49,942.25 1,434.71 499.42 935.29 49,006.96
79 Feb, 2031 49,006.96 1,434.71 490.07 944.64 48,062.32
80 Mar, 2031 48,062.32 1,434.71 480.62 954.09 47,108.24
81 Apr, 2031 47,108.24 1,434.71 471.08 963.63 46,144.61
82 May, 2031 46,144.61 1,434.71 461.45 973.26 45,171.35
83 Jun, 2031 45,171.35 1,434.71 451.71 983.00 44,188.35
84 Jul, 2031 44,188.35 1,434.71 441.88 992.83 43,195.52
85 Aug, 2031 43,195.52 1,434.71 431.96 1,002.75 42,192.77
86 Sep, 2031 42,192.77 1,434.71 421.93 1,012.78 41,179.99
87 Oct, 2031 41,179.99 1,434.71 411.80 1,022.91 40,157.08
88 Nov, 2031 40,157.08 1,434.71 401.57 1,033.14 39,123.94
89 Dec, 2031 39,123.94 1,434.71 391.24 1,043.47 38,080.47
92032
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
90 Jan, 2032 38,080.47 1,434.71 380.80 1,053.90 37,026.56
91 Feb, 2032 37,026.56 1,434.71 370.27 1,064.44 35,962.12
92 Mar, 2032 35,962.12 1,434.71 359.62 1,075.09 34,887.03
93 Apr, 2032 34,887.03 1,434.71 348.87 1,085.84 33,801.19
94 May, 2032 33,801.19 1,434.71 338.01 1,096.70 32,704.49
95 Jun, 2032 32,704.49 1,434.71 327.04 1,107.66 31,596.83
96 Jul, 2032 31,596.83 1,434.71 315.97 1,118.74 30,478.09
97 Aug, 2032 30,478.09 1,434.71 304.78 1,129.93 29,348.16
98 Sep, 2032 29,348.16 1,434.71 293.48 1,141.23 28,206.93
99 Oct, 2032 28,206.93 1,434.71 282.07 1,152.64 27,054.29
100 Nov, 2032 27,054.29 1,434.71 270.54 1,164.17 25,890.13
101 Dec, 2032 25,890.13 1,434.71 258.90 1,175.81 24,714.32
102033
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
102 Jan, 2033 24,714.32 1,434.71 247.14 1,187.57 23,526.75
103 Feb, 2033 23,526.75 1,434.71 235.27 1,199.44 22,327.31
104 Mar, 2033 22,327.31 1,434.71 223.27 1,211.44 21,115.87
105 Apr, 2033 21,115.87 1,434.71 211.16 1,223.55 19,892.32
106 May, 2033 19,892.32 1,434.71 198.92 1,235.79 18,656.54
107 Jun, 2033 18,656.54 1,434.71 186.57 1,248.14 17,408.39
108 Jul, 2033 17,408.39 1,434.71 174.08 1,260.63 16,147.77
109 Aug, 2033 16,147.77 1,434.71 161.48 1,273.23 14,874.53
110 Sep, 2033 14,874.53 1,434.71 148.75 1,285.96 13,588.57
111 Oct, 2033 13,588.57 1,434.71 135.89 1,298.82 12,289.75
112 Nov, 2033 12,289.75 1,434.71 122.90 1,311.81 10,977.93
113 Dec, 2033 10,977.93 1,434.71 109.78 1,324.93 9,653.00
112034
# Year Begining Loan Balance EMI Interest Paid Principle Paid Outstanding Balance
114 Jan, 2034 9,653.00 1,434.71 96.53 1,338.18 8,314.83
115 Feb, 2034 8,314.83 1,434.71 83.15 1,351.56 6,963.26
116 Mar, 2034 6,963.26 1,434.71 69.63 1,365.08 5,598.19
117 Apr, 2034 5,598.19 1,434.71 55.98 1,378.73 4,219.46
118 May, 2034 4,219.46 1,434.71 42.19 1,392.51 2,826.94
119 Jun, 2034 2,826.94 1,434.71 28.27 1,406.44 1,420.50
120 Jul, 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. HIRA/A/KOL/2018/000027