Skip to content
calcbloc
HOME LOAN EMI / INDIA

Home loan EMI calculator

Work out the EMI on a home loan, the total interest over the tenure and how much a part-prepayment saves, with a year-by-year repayment schedule.

Written by Reviewed by TODO Reviewer NameLast verified Updated

Your details

01Loan

The annual rate in your sanction letter or Key Facts Statement.

Tenure in

02Prepayment

Paid on top of the EMI and applied to principal.

1 = your first EMI.

Monthly EMI

₹43,391

for 20 years, last EMI in Dec 2046

Total interest
₹54,13,879
Total amount paid
₹1,04,13,879
Interest share of total paid
52%
Last EMI
Dec 2046
Interest saved by prepaying
₹0
Loan closes early by
—
  • EMI = P × r × (1 + r)^n ÷ ((1 + r)^n − 1), with r the annual rate ÷ 12 and n the number of monthly instalments. Interest each month is charged on the outstanding principal, so early EMIs are mostly interest.
  • Assumes a fixed rate for the whole tenure. On a floating-rate loan your lender resets the EMI or the tenure when the benchmark rate changes; processing fees and insurance are not included.

Monthly EMI: ₹43,391 for 20 years, last EMI in Dec 2046

Loan totals
Show the breakdownAmount
Principal (loan amount)₹50,00,000
Total interest₹54,13,879
Total amount paid₹1,04,13,879
Total amount paid
48%TAKE-HOME
  • Principal₹50,00,00048%
  • Interest₹54,13,87952%

Repayment schedule by year

Every year until the loan is repaid in Dec 2046.

YearThroughPrincipalInterestBalance
1Dec 2027₹99,511₹4,21,182₹49,00,489
2Dec 2028₹1,08,307₹4,12,387₹47,92,181
3Dec 2029₹1,17,881₹4,02,813₹46,74,300
4Dec 2030₹1,28,300₹3,92,394₹45,46,000
5Dec 2031₹1,39,641₹3,81,053₹44,06,359
6Dec 2032₹1,51,984₹3,68,710₹42,54,375
7Dec 2033₹1,65,418₹3,55,276₹40,88,958
8Dec 2034₹1,80,039₹3,40,655₹39,08,918
9Dec 2035₹1,95,953₹3,24,741₹37,12,965
10Dec 2036₹2,13,274₹3,07,420₹34,99,691
11Dec 2037₹2,32,125₹2,88,569₹32,67,566
12Dec 2038₹2,52,643₹2,68,051₹30,14,924
13Dec 2039₹2,74,974₹2,45,720₹27,39,949
14Dec 2040₹2,99,279₹2,21,415₹24,40,670
15Dec 2041₹3,25,733₹1,94,961₹21,14,937
16Dec 2042₹3,54,525₹1,66,169₹17,60,412
17Dec 2043₹3,85,862₹1,34,832₹13,74,551
18Dec 2044₹4,19,968₹1,00,726₹9,54,583
19Dec 2045₹4,57,090₹63,604₹4,97,493
20Dec 2046₹4,97,493₹23,202₹0

Monthly amortisation (first 60 EMIs)

Later years are summarised in the yearly table.

#MonthEMIPrincipalInterestBalance
1Jan 2027₹43,391₹7,974₹35,417₹49,92,026
2Feb 2027₹43,391₹8,031₹35,360₹49,83,995
3Mar 2027₹43,391₹8,088₹35,303₹49,75,907
4Apr 2027₹43,391₹8,145₹35,246₹49,67,762
5May 2027₹43,391₹8,203₹35,188₹49,59,559
6Jun 2027₹43,391₹8,261₹35,130₹49,51,298
7Jul 2027₹43,391₹8,319₹35,072₹49,42,978
8Aug 2027₹43,391₹8,378₹35,013₹49,34,600
9Sep 2027₹43,391₹8,438₹34,953₹49,26,162
10Oct 2027₹43,391₹8,498₹34,894₹49,17,665
11Nov 2027₹43,391₹8,558₹34,833₹49,09,107
12Dec 2027₹43,391₹8,618₹34,773₹49,00,489
13Jan 2028₹43,391₹8,679₹34,712₹48,91,809
14Feb 2028₹43,391₹8,741₹34,650₹48,83,068
15Mar 2028₹43,391₹8,803₹34,588₹48,74,266
16Apr 2028₹43,391₹8,865₹34,526₹48,65,400
17May 2028₹43,391₹8,928₹34,463₹48,56,473
18Jun 2028₹43,391₹8,991₹34,400₹48,47,481
19Jul 2028₹43,391₹9,055₹34,336₹48,38,427
20Aug 2028₹43,391₹9,119₹34,272₹48,29,308
21Sep 2028₹43,391₹9,184₹34,208₹48,20,124
22Oct 2028₹43,391₹9,249₹34,143₹48,10,875
23Nov 2028₹43,391₹9,314₹34,077₹48,01,561
24Dec 2028₹43,391₹9,380₹34,011₹47,92,181
25Jan 2029₹43,391₹9,447₹33,945₹47,82,735
26Feb 2029₹43,391₹9,513₹33,878₹47,73,221
27Mar 2029₹43,391₹9,581₹33,810₹47,63,640
28Apr 2029₹43,391₹9,649₹33,742₹47,53,992
29May 2029₹43,391₹9,717₹33,674₹47,44,275
30Jun 2029₹43,391₹9,786₹33,605₹47,34,489
31Jul 2029₹43,391₹9,855₹33,536₹47,24,634
32Aug 2029₹43,391₹9,925₹33,466₹47,14,709
33Sep 2029₹43,391₹9,995₹33,396₹47,04,713
34Oct 2029₹43,391₹10,066₹33,325₹46,94,647
35Nov 2029₹43,391₹10,137₹33,254₹46,84,510
36Dec 2029₹43,391₹10,209₹33,182₹46,74,300
37Jan 2030₹43,391₹10,282₹33,110₹46,64,019
38Feb 2030₹43,391₹10,354₹33,037₹46,53,665
39Mar 2030₹43,391₹10,428₹32,963₹46,43,237
40Apr 2030₹43,391₹10,502₹32,890₹46,32,735
41May 2030₹43,391₹10,576₹32,815₹46,22,159
42Jun 2030₹43,391₹10,651₹32,740₹46,11,509
43Jul 2030₹43,391₹10,726₹32,665₹46,00,782
44Aug 2030₹43,391₹10,802₹32,589₹45,89,980
45Sep 2030₹43,391₹10,879₹32,512₹45,79,101
46Oct 2030₹43,391₹10,956₹32,435₹45,68,145
47Nov 2030₹43,391₹11,033₹32,358₹45,57,112
48Dec 2030₹43,391₹11,112₹32,280₹45,46,000
49Jan 2031₹43,391₹11,190₹32,201₹45,34,810
50Feb 2031₹43,391₹11,270₹32,122₹45,23,540
51Mar 2031₹43,391₹11,349₹32,042₹45,12,191
52Apr 2031₹43,391₹11,430₹31,961₹45,00,761
53May 2031₹43,391₹11,511₹31,880₹44,89,250
54Jun 2031₹43,391₹11,592₹31,799₹44,77,658
55Jul 2031₹43,391₹11,674₹31,717₹44,65,984
56Aug 2031₹43,391₹11,757₹31,634₹44,54,226
57Sep 2031₹43,391₹11,840₹31,551₹44,42,386
58Oct 2031₹43,391₹11,924₹31,467₹44,30,462
59Nov 2031₹43,391₹12,009₹31,382₹44,18,453
60Dec 2031₹43,391₹12,094₹31,297₹44,06,359

₹43,391

for 20 years, last EMI in Dec 2046

How it's calculated

A home loan is repaid in equated monthly instalments. Each EMI pays the month's interest on the outstanding balance first, and the rest repays principal. Over a 20-year loan the interest part dominates for years, which is why total interest on a home loan often exceeds the amount borrowed, and why prepaying early in the loan saves so much.

The formula

EMI = P × r × (1 + r)n ÷ ((1 + r)n − 1), where P is the loan amount, r the annual rate ÷ 12 and n the number of months. Each month, interest = balance × annual rate ÷ 12 and the principal repaid = EMI − interest. The calculator runs this for every month of the loan, and again with your prepayments, keeping the EMI the same so the loan closes early.

Worked example

A ₹50 lakh home loan at 8.5% for 20 years has an EMI of ₹43,391. Over 240 EMIs you pay ₹54,13,879 in interest, which is 52% of everything you pay.

₹50 lakh home loan at 8.5% for 20 yearsHOME LOAN EMI / 20 YEARS
LineAmount
Principal (loan amount)₹50,00,000
Total interest₹54,13,879
Total amount paid₹1,04,13,879

Prepaying ₹5 lakh with the 12th EMI saves ₹16,03,691 of interest and closes the loan 4 years early. Paying ₹5,000 extra every month instead saves ₹13,89,250.

Floating rates and prepayment

Most home loans are floating-rate loans linked to an external benchmark. When the benchmark changes, the lender resets your rate and changes the EMI or the tenure; RBI requires lenders to explain the effect and let you choose between a higher EMI, a longer tenure or a combination, and to send a quarterly statement of what you have repaid.Reserve Bank of India Lenders may not charge prepayment or foreclosure fees on floating-rate loans to individuals for non-business purposes.Reserve Bank of India

Assumptions and limitations

  • One rate for the whole tenure. Try a higher rate to see how a rate rise would change your EMI.
  • Principal and interest only. Processing fees, property insurance and legal charges are not included; the APR in your Key Facts Statement includes the lender's fees.
  • Tax benefits are not included. Under the old regime, interest on a loan for a self-occupied house is deductible up to ₹2 lakh a year and principal counts towards the 80C limit; the new regime allows neither. The income tax calculator compares both regimes.
  • Prepayments reduce the tenure. If you ask the lender to reduce the EMI instead, you save less interest.
FAQ

Questions people ask

How much home loan EMI can I afford?

Lenders look at how much of your monthly income already goes on EMIs and how much the new EMI would add, along with your age, credit history and the property's value. Each lender sets its own limits. A practical check is to keep all your EMIs comfortably below half of your take-home pay and to leave room for an emergency fund.

Does a longer tenure make a home loan cheaper?

A longer tenure lowers the EMI but raises the total interest, often by a large amount, because the balance is repaid more slowly and interest keeps being charged on it. Compare the total interest for 15, 20 and 25 years in the calculator. Many borrowers take a longer tenure for a lower EMI and then prepay when they can.

How does a part-prepayment change my home loan?

A part-prepayment goes straight to principal, so every later month's interest is charged on a smaller balance. If you keep the EMI the same, the loan closes earlier and the interest saved can be several times the amount you prepaid, especially in the early years. Enter an amount and the EMI number in the prepayment fields to see the effect.

What happens to my EMI when the repo rate changes?

Most home loans are floating-rate loans linked to an external benchmark such as the RBI repo rate. When the benchmark changes, the lender resets your interest rate at the next reset date and either changes the EMI or the remaining tenure. RBI requires lenders to tell you and to offer the choice of a higher EMI, a longer tenure or both.

Are there tax benefits on a home loan?

Under the old tax regime, interest on a loan for a self-occupied house can be deducted up to a yearly limit, and principal repayment counts towards the section 80C limit. The new tax regime does not allow these deductions for a self-occupied house. Our income tax calculator compares the two regimes with your own deductions.

Sources

  1. Reserve Bank of IndiaKey Facts Statement (KFS) for Loans & Advances (RBI/2024-25/18, 15 April 2024), Annexes B and C · retrieved 2026-10-20
  2. Reserve Bank of IndiaReserve Bank of India (Pre-payment Charges on Loans) Directions, 2025 · retrieved 2026-10-20
  3. Reserve Bank of IndiaReset of Floating Interest Rate on Equated Monthly Instalments (EMI) based Personal Loans (18 August 2023) · retrieved 2026-10-20

Written by Reviewed by TODO Reviewer NameLast verified Updated

How every figure is checked: methodology.