Home Loan EMI Calculator
₹
8%
**Note: For exceeding 120 no. of payments, a group of 12 payments will be combined into a single payment number for better chart visibility.
| Period | Payment | Interest | Balance |
|---|---|---|---|
| 1 | -₹30129 | ₹16555 (Advanced) | ₹2469760 |
| 2 | -₹30129 | ₹16465 | ₹2456096 |
| 3 | -₹30129 | ₹16373 | ₹2442340 |
| 4 | -₹30129 | ₹16282 | ₹2428493 |
| 5 | -₹30129 | ₹16189 | ₹2414553 |
| 6 | -₹30129 | ₹16097 | ₹2400521 |
| 7 | -₹30129 | ₹16003 | ₹2386395 |
| 8 | -₹30129 | ₹15909 | ₹2372175 |
| 9 | -₹30129 | ₹15814 | ₹2357860 |
| 10 | -₹30129 | ₹15719 | ₹2343450 |
| 11 | -₹30129 | ₹15623 | ₹2328944 |
| 12 | -₹30129 | ₹15526 | ₹2314341 |
| 13 | -₹30129 | ₹15428 | ₹2299640 |
| 14 | -₹30129 | ₹15330 | ₹2284841 |
| 15 | -₹30129 | ₹15232 | ₹2269944 |
| 16 | -₹30129 | ₹15132 | ₹2254947 |
| 17 | -₹30129 | ₹15032 | ₹2239850 |
| 18 | -₹30129 | ₹14932 | ₹2224653 |
| 19 | -₹30129 | ₹14831 | ₹2209355 |
| 20 | -₹30129 | ₹14729 | ₹2193955 |
| 21 | -₹30129 | ₹14626 | ₹2178452 |
| 22 | -₹30129 | ₹14523 | ₹2162846 |
| 23 | -₹30129 | ₹14418 | ₹2147135 |
| 24 | -₹30129 | ₹14314 | ₹2131320 |
| 25 | -₹30129 | ₹14208 | ₹2115399 |
| 26 | -₹30129 | ₹14102 | ₹2099372 |
| 27 | -₹30129 | ₹13995 | ₹2083238 |
| 28 | -₹30129 | ₹13888 | ₹2066997 |
| 29 | -₹30129 | ₹13779 | ₹2050647 |
| 30 | -₹30129 | ₹13670 | ₹2034188 |
| 31 | -₹30129 | ₹13561 | ₹2017620 |
| 32 | -₹30129 | ₹13450 | ₹2000941 |
| 33 | -₹30129 | ₹13339 | ₹1984151 |
| 34 | -₹30129 | ₹13227 | ₹1967249 |
| 35 | -₹30129 | ₹13114 | ₹1950234 |
| 36 | -₹30129 | ₹13001 | ₹1933106 |
| 37 | -₹30129 | ₹12887 | ₹1915864 |
| 38 | -₹30129 | ₹12772 | ₹1898507 |
| 39 | -₹30129 | ₹12656 | ₹1881034 |
| 40 | -₹30129 | ₹12540 | ₹1863445 |
| 41 | -₹30129 | ₹12422 | ₹1845738 |
| 42 | -₹30129 | ₹12304 | ₹1827913 |
| 43 | -₹30129 | ₹12186 | ₹1809970 |
| 44 | -₹30129 | ₹12066 | ₹1791907 |
| 45 | -₹30129 | ₹11946 | ₹1773724 |
| 46 | -₹30129 | ₹11824 | ₹1755419 |
| 47 | -₹30129 | ₹11702 | ₹1736992 |
| 48 | -₹30129 | ₹11579 | ₹1718442 |
| 49 | -₹30129 | ₹11456 | ₹1699769 |
| 50 | -₹30129 | ₹11331 | ₹1680971 |
| 51 | -₹30129 | ₹11206 | ₹1662048 |
| 52 | -₹30129 | ₹11080 | ₹1642999 |
| 53 | -₹30129 | ₹10953 | ₹1623823 |
| 54 | -₹30129 | ₹10825 | ₹1604519 |
| 55 | -₹30129 | ₹10696 | ₹1585086 |
| 56 | -₹30129 | ₹10567 | ₹1565524 |
| 57 | -₹30129 | ₹10436 | ₹1545831 |
| 58 | -₹30129 | ₹10305 | ₹1526007 |
| 59 | -₹30129 | ₹10173 | ₹1506051 |
| 60 | -₹30129 | ₹10040 | ₹1485962 |
| 61 | -₹30129 | ₹9906 | ₹1465739 |
| 62 | -₹30129 | ₹9771 | ₹1445381 |
| 63 | -₹30129 | ₹9635 | ₹1424887 |
| 64 | -₹30129 | ₹9499 | ₹1404257 |
| 65 | -₹30129 | ₹9361 | ₹1383489 |
| 66 | -₹30129 | ₹9223 | ₹1362583 |
| 67 | -₹30129 | ₹9083 | ₹1341537 |
| 68 | -₹30129 | ₹8943 | ₹1320351 |
| 69 | -₹30129 | ₹8802 | ₹1299024 |
| 70 | -₹30129 | ₹8660 | ₹1277555 |
| 71 | -₹30129 | ₹8517 | ₹1255943 |
| 72 | -₹30129 | ₹8372 | ₹1234186 |
| 73 | -₹30129 | ₹8227 | ₹1212284 |
| 74 | -₹30129 | ₹8081 | ₹1190236 |
| 75 | -₹30129 | ₹7934 | ₹1168041 |
| 76 | -₹30129 | ₹7786 | ₹1145698 |
| 77 | -₹30129 | ₹7637 | ₹1123206 |
| 78 | -₹30129 | ₹7488 | ₹1100565 |
| 79 | -₹30129 | ₹7337 | ₹1077773 |
| 80 | -₹30129 | ₹7185 | ₹1054829 |
| 81 | -₹30129 | ₹7032 | ₹1031732 |
| 82 | -₹30129 | ₹6878 | ₹1008481 |
| 83 | -₹30129 | ₹6723 | ₹985075 |
| 84 | -₹30129 | ₹6567 | ₹961513 |
| 85 | -₹30129 | ₹6410 | ₹937794 |
| 86 | -₹30129 | ₹6251 | ₹913916 |
| 87 | -₹30129 | ₹6092 | ₹889879 |
| 88 | -₹30129 | ₹5932 | ₹865682 |
| 89 | -₹30129 | ₹5771 | ₹841324 |
| 90 | -₹30129 | ₹5608 | ₹816803 |
| 91 | -₹30129 | ₹5445 | ₹792119 |
| 92 | -₹30129 | ₹5280 | ₹767270 |
| 93 | -₹30129 | ₹5115 | ₹742256 |
| 94 | -₹30129 | ₹4948 | ₹717075 |
| 95 | -₹30129 | ₹4780 | ₹691726 |
| 96 | -₹30129 | ₹4611 | ₹666208 |
| 97 | -₹30129 | ₹4441 | ₹640520 |
| 98 | -₹30129 | ₹4270 | ₹614661 |
| 99 | -₹30129 | ₹4097 | ₹588629 |
| 100 | -₹30129 | ₹3924 | ₹562424 |
| 101 | -₹30129 | ₹3749 | ₹536044 |
| 102 | -₹30129 | ₹3573 | ₹509488 |
| 103 | -₹30129 | ₹3396 | ₹482755 |
| 104 | -₹30129 | ₹3218 | ₹455844 |
| 105 | -₹30129 | ₹3038 | ₹428753 |
| 106 | -₹30129 | ₹2858 | ₹401482 |
| 107 | -₹30129 | ₹2676 | ₹374029 |
| 108 | -₹30129 | ₹2493 | ₹346393 |
| 109 | -₹30129 | ₹2309 | ₹318573 |
| 110 | -₹30129 | ₹2123 | ₹290567 |
| 111 | -₹30129 | ₹1937 | ₹262375 |
| 112 | -₹30129 | ₹1749 | ₹233995 |
| 113 | -₹30129 | ₹1559 | ₹205425 |
| 114 | -₹30129 | ₹1369 | ₹176665 |
| 115 | -₹30129 | ₹1177 | ₹147713 |
| 116 | -₹30129 | ₹984 | ₹118568 |
| 117 | -₹30129 | ₹790 | ₹89229 |
| 118 | -₹30129 | ₹594 | ₹59694 |
| 119 | -₹30129 | ₹397 | ₹29962 |
| 120 | -₹30129 | ₹199 | ₹0 |