Home Loan EMI Calculator

Work out your home loan EMI and see how prepayments or a rate change affect the interest and the end date. Enter amounts the Indian way — 50 L or 1.2 Cr works.

Start from

For example 50,00,000, 50 L or 1.2 Cr.

Agreement value of the home, for example 75 L.

Down payment in

Your own contribution, as % of the price or in ₹.

The rate offered by your bank or housing finance company.

Tenure in

Up to 30 years.

Prepayments Extra monthly, yearly or one-time payments

Paid on top of the EMI.

Leave empty to start with the first EMI.

For example from an annual bonus.

Repeats every 12 months.

A single extra payment.

Format YYYY-MM if your browser shows a text box.

Floating rate change See what a rate rise or cut does

Leave empty if the rate stays the same.

The first month charged at the new rate.

After a prepayment or rate change

Lenders often keep the EMI and change the tenure — ask yours. Regular prepayments can still close the loan early.

Your income tax slab (old regime)

Used only for the tax benefit estimate.

More options Processing fee and first EMI month
Fee is

A percentage of the loan, or a fixed amount in ₹.

Format YYYY-MM if your browser shows a text box.

Reset

Your result

Monthly EMI

₹43,391

Total interest
₹54,13,879
Total of all payments
₹1,04,13,879
Total cost of the loan
₹54,13,879
Interest + fee + GST
Effective annual rate incl. fees
8.5%
First and last EMI
Dec 2026 – Nov 2046
Principal and interest
  • Principal 48.01%
  • Interest 51.99%

Tax benefit estimate (old regime)

For a home you live in, the old tax regime lets you deduct home loan interest and principal every tax year (April–March). Rules for tax year 2026-27.

Tax you could save over the loan
₹20,12,294
at your 30% slab, including 4% cess
Year-by-year tax benefit
Tax benefit by tax year (April–March)
Tax yearInterest paidPrincipal repaidInterest deductionPrincipal deductionTax saved
2026-27 ₹1,41,326 ₹32,238 ₹1,41,326 ₹32,238 ₹54,152
2027-28 ₹4,18,333 ₹1,02,361 ₹2,00,000 ₹1,02,361 ₹94,337
2028-29 ₹4,09,285 ₹1,11,409 ₹2,00,000 ₹1,11,409 ₹97,160
2029-30 ₹3,99,438 ₹1,21,256 ₹2,00,000 ₹1,21,256 ₹1,00,232
2030-31 ₹3,88,720 ₹1,31,974 ₹2,00,000 ₹1,31,974 ₹1,03,576
2031-32 ₹3,77,054 ₹1,43,640 ₹2,00,000 ₹1,43,640 ₹1,07,216
2032-33 ₹3,64,358 ₹1,56,336 ₹2,00,000 ₹1,50,000 ₹1,09,200
2033-34 ₹3,50,539 ₹1,70,155 ₹2,00,000 ₹1,50,000 ₹1,09,200
2034-35 ₹3,35,499 ₹1,85,195 ₹2,00,000 ₹1,50,000 ₹1,09,200
2035-36 ₹3,19,130 ₹2,01,564 ₹2,00,000 ₹1,50,000 ₹1,09,200
2036-37 ₹3,01,313 ₹2,19,381 ₹2,00,000 ₹1,50,000 ₹1,09,200
2037-38 ₹2,81,922 ₹2,38,772 ₹2,00,000 ₹1,50,000 ₹1,09,200
2038-39 ₹2,60,816 ₹2,59,877 ₹2,00,000 ₹1,50,000 ₹1,09,200
2039-40 ₹2,37,846 ₹2,82,848 ₹2,00,000 ₹1,50,000 ₹1,09,200
2040-41 ₹2,12,844 ₹3,07,849 ₹2,00,000 ₹1,50,000 ₹1,09,200
2041-42 ₹1,85,633 ₹3,35,061 ₹1,85,633 ₹1,50,000 ₹1,04,718
2042-43 ₹1,56,017 ₹3,64,677 ₹1,56,017 ₹1,50,000 ₹95,477
2043-44 ₹1,23,783 ₹3,96,911 ₹1,23,783 ₹1,50,000 ₹85,420
2044-45 ₹88,700 ₹4,31,994 ₹88,700 ₹1,50,000 ₹74,474
2045-46 ₹50,515 ₹4,70,179 ₹50,515 ₹1,50,000 ₹62,561
2046-47 ₹10,809 ₹3,36,322 ₹10,809 ₹1,50,000 ₹50,172
Repayment schedule
Schedule view
Month-by-month repayment schedule
No.MonthOpening balanceEMIInterestPrincipalPrepaymentClosing balance
1 Dec 2026 ₹50,00,000 ₹43,391 ₹35,417 ₹7,974 ₹0 ₹49,92,026
2 Jan 2027 ₹49,92,026 ₹43,391 ₹35,360 ₹8,031 ₹0 ₹49,83,995
3 Feb 2027 ₹49,83,995 ₹43,391 ₹35,303 ₹8,088 ₹0 ₹49,75,907
4 Mar 2027 ₹49,75,907 ₹43,391 ₹35,246 ₹8,145 ₹0 ₹49,67,762
5 Apr 2027 ₹49,67,762 ₹43,391 ₹35,188 ₹8,203 ₹0 ₹49,59,559
6 May 2027 ₹49,59,559 ₹43,391 ₹35,130 ₹8,261 ₹0 ₹49,51,298
7 Jun 2027 ₹49,51,298 ₹43,391 ₹35,072 ₹8,319 ₹0 ₹49,42,978
8 Jul 2027 ₹49,42,978 ₹43,391 ₹35,013 ₹8,378 ₹0 ₹49,34,600
9 Aug 2027 ₹49,34,600 ₹43,391 ₹34,953 ₹8,438 ₹0 ₹49,26,162
10 Sep 2027 ₹49,26,162 ₹43,391 ₹34,894 ₹8,498 ₹0 ₹49,17,665
11 Oct 2027 ₹49,17,665 ₹43,391 ₹34,833 ₹8,558 ₹0 ₹49,09,107
12 Nov 2027 ₹49,09,107 ₹43,391 ₹34,773 ₹8,618 ₹0 ₹49,00,489
13 Dec 2027 ₹49,00,489 ₹43,391 ₹34,712 ₹8,679 ₹0 ₹48,91,809
14 Jan 2028 ₹48,91,809 ₹43,391 ₹34,650 ₹8,741 ₹0 ₹48,83,068
15 Feb 2028 ₹48,83,068 ₹43,391 ₹34,588 ₹8,803 ₹0 ₹48,74,266
16 Mar 2028 ₹48,74,266 ₹43,391 ₹34,526 ₹8,865 ₹0 ₹48,65,400
17 Apr 2028 ₹48,65,400 ₹43,391 ₹34,463 ₹8,928 ₹0 ₹48,56,473
18 May 2028 ₹48,56,473 ₹43,391 ₹34,400 ₹8,991 ₹0 ₹48,47,481
19 Jun 2028 ₹48,47,481 ₹43,391 ₹34,336 ₹9,055 ₹0 ₹48,38,427
20 Jul 2028 ₹48,38,427 ₹43,391 ₹34,272 ₹9,119 ₹0 ₹48,29,308
21 Aug 2028 ₹48,29,308 ₹43,391 ₹34,208 ₹9,184 ₹0 ₹48,20,124
22 Sep 2028 ₹48,20,124 ₹43,391 ₹34,143 ₹9,249 ₹0 ₹48,10,875
23 Oct 2028 ₹48,10,875 ₹43,391 ₹34,077 ₹9,314 ₹0 ₹48,01,561
24 Nov 2028 ₹48,01,561 ₹43,391 ₹34,011 ₹9,380 ₹0 ₹47,92,181
25 Dec 2028 ₹47,92,181 ₹43,391 ₹33,945 ₹9,447 ₹0 ₹47,82,735
26 Jan 2029 ₹47,82,735 ₹43,391 ₹33,878 ₹9,513 ₹0 ₹47,73,221
27 Feb 2029 ₹47,73,221 ₹43,391 ₹33,810 ₹9,581 ₹0 ₹47,63,640
28 Mar 2029 ₹47,63,640 ₹43,391 ₹33,742 ₹9,649 ₹0 ₹47,53,992
29 Apr 2029 ₹47,53,992 ₹43,391 ₹33,674 ₹9,717 ₹0 ₹47,44,275
30 May 2029 ₹47,44,275 ₹43,391 ₹33,605 ₹9,786 ₹0 ₹47,34,489
31 Jun 2029 ₹47,34,489 ₹43,391 ₹33,536 ₹9,855 ₹0 ₹47,24,634
32 Jul 2029 ₹47,24,634 ₹43,391 ₹33,466 ₹9,925 ₹0 ₹47,14,709
33 Aug 2029 ₹47,14,709 ₹43,391 ₹33,396 ₹9,995 ₹0 ₹47,04,713
34 Sep 2029 ₹47,04,713 ₹43,391 ₹33,325 ₹10,066 ₹0 ₹46,94,647
35 Oct 2029 ₹46,94,647 ₹43,391 ₹33,254 ₹10,137 ₹0 ₹46,84,510
36 Nov 2029 ₹46,84,510 ₹43,391 ₹33,182 ₹10,209 ₹0 ₹46,74,300
37 Dec 2029 ₹46,74,300 ₹43,391 ₹33,110 ₹10,282 ₹0 ₹46,64,019
38 Jan 2030 ₹46,64,019 ₹43,391 ₹33,037 ₹10,354 ₹0 ₹46,53,665
39 Feb 2030 ₹46,53,665 ₹43,391 ₹32,963 ₹10,428 ₹0 ₹46,43,237
40 Mar 2030 ₹46,43,237 ₹43,391 ₹32,890 ₹10,502 ₹0 ₹46,32,735
41 Apr 2030 ₹46,32,735 ₹43,391 ₹32,815 ₹10,576 ₹0 ₹46,22,159
42 May 2030 ₹46,22,159 ₹43,391 ₹32,740 ₹10,651 ₹0 ₹46,11,509
43 Jun 2030 ₹46,11,509 ₹43,391 ₹32,665 ₹10,726 ₹0 ₹46,00,782
44 Jul 2030 ₹46,00,782 ₹43,391 ₹32,589 ₹10,802 ₹0 ₹45,89,980
45 Aug 2030 ₹45,89,980 ₹43,391 ₹32,512 ₹10,879 ₹0 ₹45,79,101
46 Sep 2030 ₹45,79,101 ₹43,391 ₹32,435 ₹10,956 ₹0 ₹45,68,145
47 Oct 2030 ₹45,68,145 ₹43,391 ₹32,358 ₹11,033 ₹0 ₹45,57,112
48 Nov 2030 ₹45,57,112 ₹43,391 ₹32,280 ₹11,112 ₹0 ₹45,46,000
49 Dec 2030 ₹45,46,000 ₹43,391 ₹32,201 ₹11,190 ₹0 ₹45,34,810
50 Jan 2031 ₹45,34,810 ₹43,391 ₹32,122 ₹11,270 ₹0 ₹45,23,540
51 Feb 2031 ₹45,23,540 ₹43,391 ₹32,042 ₹11,349 ₹0 ₹45,12,191
52 Mar 2031 ₹45,12,191 ₹43,391 ₹31,961 ₹11,430 ₹0 ₹45,00,761
53 Apr 2031 ₹45,00,761 ₹43,391 ₹31,880 ₹11,511 ₹0 ₹44,89,250
54 May 2031 ₹44,89,250 ₹43,391 ₹31,799 ₹11,592 ₹0 ₹44,77,658
55 Jun 2031 ₹44,77,658 ₹43,391 ₹31,717 ₹11,674 ₹0 ₹44,65,984
56 Jul 2031 ₹44,65,984 ₹43,391 ₹31,634 ₹11,757 ₹0 ₹44,54,226
57 Aug 2031 ₹44,54,226 ₹43,391 ₹31,551 ₹11,840 ₹0 ₹44,42,386
58 Sep 2031 ₹44,42,386 ₹43,391 ₹31,467 ₹11,924 ₹0 ₹44,30,462
59 Oct 2031 ₹44,30,462 ₹43,391 ₹31,382 ₹12,009 ₹0 ₹44,18,453
60 Nov 2031 ₹44,18,453 ₹43,391 ₹31,297 ₹12,094 ₹0 ₹44,06,359
61 Dec 2031 ₹44,06,359 ₹43,391 ₹31,212 ₹12,179 ₹0 ₹43,94,180
62 Jan 2032 ₹43,94,180 ₹43,391 ₹31,125 ₹12,266 ₹0 ₹43,81,914
63 Feb 2032 ₹43,81,914 ₹43,391 ₹31,039 ₹12,353 ₹0 ₹43,69,562
64 Mar 2032 ₹43,69,562 ₹43,391 ₹30,951 ₹12,440 ₹0 ₹43,57,121
65 Apr 2032 ₹43,57,121 ₹43,391 ₹30,863 ₹12,528 ₹0 ₹43,44,593
66 May 2032 ₹43,44,593 ₹43,391 ₹30,774 ₹12,617 ₹0 ₹43,31,976
67 Jun 2032 ₹43,31,976 ₹43,391 ₹30,685 ₹12,706 ₹0 ₹43,19,270
68 Jul 2032 ₹43,19,270 ₹43,391 ₹30,595 ₹12,796 ₹0 ₹43,06,474
69 Aug 2032 ₹43,06,474 ₹43,391 ₹30,504 ₹12,887 ₹0 ₹42,93,587
70 Sep 2032 ₹42,93,587 ₹43,391 ₹30,413 ₹12,978 ₹0 ₹42,80,608
71 Oct 2032 ₹42,80,608 ₹43,391 ₹30,321 ₹13,070 ₹0 ₹42,67,538
72 Nov 2032 ₹42,67,538 ₹43,391 ₹30,228 ₹13,163 ₹0 ₹42,54,375
73 Dec 2032 ₹42,54,375 ₹43,391 ₹30,135 ₹13,256 ₹0 ₹42,41,119
74 Jan 2033 ₹42,41,119 ₹43,391 ₹30,041 ₹13,350 ₹0 ₹42,27,770
75 Feb 2033 ₹42,27,770 ₹43,391 ₹29,947 ₹13,444 ₹0 ₹42,14,325
76 Mar 2033 ₹42,14,325 ₹43,391 ₹29,851 ₹13,540 ₹0 ₹42,00,785
77 Apr 2033 ₹42,00,785 ₹43,391 ₹29,756 ₹13,636 ₹0 ₹41,87,150
78 May 2033 ₹41,87,150 ₹43,391 ₹29,659 ₹13,732 ₹0 ₹41,73,418
79 Jun 2033 ₹41,73,418 ₹43,391 ₹29,562 ₹13,829 ₹0 ₹41,59,588
80 Jul 2033 ₹41,59,588 ₹43,391 ₹29,464 ₹13,927 ₹0 ₹41,45,661
81 Aug 2033 ₹41,45,661 ₹43,391 ₹29,365 ₹14,026 ₹0 ₹41,31,635
82 Sep 2033 ₹41,31,635 ₹43,391 ₹29,266 ₹14,125 ₹0 ₹41,17,509
83 Oct 2033 ₹41,17,509 ₹43,391 ₹29,166 ₹14,225 ₹0 ₹41,03,284
84 Nov 2033 ₹41,03,284 ₹43,391 ₹29,065 ₹14,326 ₹0 ₹40,88,958
85 Dec 2033 ₹40,88,958 ₹43,391 ₹28,963 ₹14,428 ₹0 ₹40,74,530
86 Jan 2034 ₹40,74,530 ₹43,391 ₹28,861 ₹14,530 ₹0 ₹40,60,000
87 Feb 2034 ₹40,60,000 ₹43,391 ₹28,758 ₹14,633 ₹0 ₹40,45,367
88 Mar 2034 ₹40,45,367 ₹43,391 ₹28,655 ₹14,736 ₹0 ₹40,30,631
89 Apr 2034 ₹40,30,631 ₹43,391 ₹28,550 ₹14,841 ₹0 ₹40,15,790
90 May 2034 ₹40,15,790 ₹43,391 ₹28,445 ₹14,946 ₹0 ₹40,00,844
91 Jun 2034 ₹40,00,844 ₹43,391 ₹28,339 ₹15,052 ₹0 ₹39,85,792
92 Jul 2034 ₹39,85,792 ₹43,391 ₹28,233 ₹15,158 ₹0 ₹39,70,633
93 Aug 2034 ₹39,70,633 ₹43,391 ₹28,125 ₹15,266 ₹0 ₹39,55,368
94 Sep 2034 ₹39,55,368 ₹43,391 ₹28,017 ₹15,374 ₹0 ₹39,39,994
95 Oct 2034 ₹39,39,994 ₹43,391 ₹27,908 ₹15,483 ₹0 ₹39,24,511
96 Nov 2034 ₹39,24,511 ₹43,391 ₹27,799 ₹15,593 ₹0 ₹39,08,918
97 Dec 2034 ₹39,08,918 ₹43,391 ₹27,688 ₹15,703 ₹0 ₹38,93,215
98 Jan 2035 ₹38,93,215 ₹43,391 ₹27,577 ₹15,814 ₹0 ₹38,77,401
99 Feb 2035 ₹38,77,401 ₹43,391 ₹27,465 ₹15,926 ₹0 ₹38,61,475
100 Mar 2035 ₹38,61,475 ₹43,391 ₹27,352 ₹16,039 ₹0 ₹38,45,436
101 Apr 2035 ₹38,45,436 ₹43,391 ₹27,239 ₹16,153 ₹0 ₹38,29,283
102 May 2035 ₹38,29,283 ₹43,391 ₹27,124 ₹16,267 ₹0 ₹38,13,016
103 Jun 2035 ₹38,13,016 ₹43,391 ₹27,009 ₹16,382 ₹0 ₹37,96,634
104 Jul 2035 ₹37,96,634 ₹43,391 ₹26,893 ₹16,498 ₹0 ₹37,80,135
105 Aug 2035 ₹37,80,135 ₹43,391 ₹26,776 ₹16,615 ₹0 ₹37,63,520
106 Sep 2035 ₹37,63,520 ₹43,391 ₹26,658 ₹16,733 ₹0 ₹37,46,787
107 Oct 2035 ₹37,46,787 ₹43,391 ₹26,540 ₹16,851 ₹0 ₹37,29,936
108 Nov 2035 ₹37,29,936 ₹43,391 ₹26,420 ₹16,971 ₹0 ₹37,12,965
109 Dec 2035 ₹37,12,965 ₹43,391 ₹26,300 ₹17,091 ₹0 ₹36,95,874
110 Jan 2036 ₹36,95,874 ₹43,391 ₹26,179 ₹17,212 ₹0 ₹36,78,662
111 Feb 2036 ₹36,78,662 ₹43,391 ₹26,057 ₹17,334 ₹0 ₹36,61,328
112 Mar 2036 ₹36,61,328 ₹43,391 ₹25,934 ₹17,457 ₹0 ₹36,43,871
113 Apr 2036 ₹36,43,871 ₹43,391 ₹25,811 ₹17,580 ₹0 ₹36,26,291
114 May 2036 ₹36,26,291 ₹43,391 ₹25,686 ₹17,705 ₹0 ₹36,08,586
115 Jun 2036 ₹36,08,586 ₹43,391 ₹25,561 ₹17,830 ₹0 ₹35,90,756
116 Jul 2036 ₹35,90,756 ₹43,391 ₹25,435 ₹17,957 ₹0 ₹35,72,799
117 Aug 2036 ₹35,72,799 ₹43,391 ₹25,307 ₹18,084 ₹0 ₹35,54,715
118 Sep 2036 ₹35,54,715 ₹43,391 ₹25,179 ₹18,212 ₹0 ₹35,36,503
119 Oct 2036 ₹35,36,503 ₹43,391 ₹25,050 ₹18,341 ₹0 ₹35,18,162
120 Nov 2036 ₹35,18,162 ₹43,391 ₹24,920 ₹18,471 ₹0 ₹34,99,691
121 Dec 2036 ₹34,99,691 ₹43,391 ₹24,789 ₹18,602 ₹0 ₹34,81,090
122 Jan 2037 ₹34,81,090 ₹43,391 ₹24,658 ₹18,733 ₹0 ₹34,62,356
123 Feb 2037 ₹34,62,356 ₹43,391 ₹24,525 ₹18,866 ₹0 ₹34,43,490
124 Mar 2037 ₹34,43,490 ₹43,391 ₹24,391 ₹19,000 ₹0 ₹34,24,490
125 Apr 2037 ₹34,24,490 ₹43,391 ₹24,257 ₹19,134 ₹0 ₹34,05,356
126 May 2037 ₹34,05,356 ₹43,391 ₹24,121 ₹19,270 ₹0 ₹33,86,086
127 Jun 2037 ₹33,86,086 ₹43,391 ₹23,985 ₹19,406 ₹0 ₹33,66,680
128 Jul 2037 ₹33,66,680 ₹43,391 ₹23,847 ₹19,544 ₹0 ₹33,47,136
129 Aug 2037 ₹33,47,136 ₹43,391 ₹23,709 ₹19,682 ₹0 ₹33,27,454
130 Sep 2037 ₹33,27,454 ₹43,391 ₹23,569 ₹19,822 ₹0 ₹33,07,632
131 Oct 2037 ₹33,07,632 ₹43,391 ₹23,429 ₹19,962 ₹0 ₹32,87,670
132 Nov 2037 ₹32,87,670 ₹43,391 ₹23,288 ₹20,104 ₹0 ₹32,67,566
133 Dec 2037 ₹32,67,566 ₹43,391 ₹23,145 ₹20,246 ₹0 ₹32,47,321
134 Jan 2038 ₹32,47,321 ₹43,391 ₹23,002 ₹20,389 ₹0 ₹32,26,931
135 Feb 2038 ₹32,26,931 ₹43,391 ₹22,857 ₹20,534 ₹0 ₹32,06,397
136 Mar 2038 ₹32,06,397 ₹43,391 ₹22,712 ₹20,679 ₹0 ₹31,85,718
137 Apr 2038 ₹31,85,718 ₹43,391 ₹22,566 ₹20,826 ₹0 ₹31,64,893
138 May 2038 ₹31,64,893 ₹43,391 ₹22,418 ₹20,973 ₹0 ₹31,43,919
139 Jun 2038 ₹31,43,919 ₹43,391 ₹22,269 ₹21,122 ₹0 ₹31,22,798
140 Jul 2038 ₹31,22,798 ₹43,391 ₹22,120 ₹21,271 ₹0 ₹31,01,526
141 Aug 2038 ₹31,01,526 ₹43,391 ₹21,969 ₹21,422 ₹0 ₹30,80,104
142 Sep 2038 ₹30,80,104 ₹43,391 ₹21,817 ₹21,574 ₹0 ₹30,58,531
143 Oct 2038 ₹30,58,531 ₹43,391 ₹21,665 ₹21,727 ₹0 ₹30,36,804
144 Nov 2038 ₹30,36,804 ₹43,391 ₹21,511 ₹21,880 ₹0 ₹30,14,924
145 Dec 2038 ₹30,14,924 ₹43,391 ₹21,356 ₹22,035 ₹0 ₹29,92,888
146 Jan 2039 ₹29,92,888 ₹43,391 ₹21,200 ₹22,192 ₹0 ₹29,70,697
147 Feb 2039 ₹29,70,697 ₹43,391 ₹21,042 ₹22,349 ₹0 ₹29,48,348
148 Mar 2039 ₹29,48,348 ₹43,391 ₹20,884 ₹22,507 ₹0 ₹29,25,841
149 Apr 2039 ₹29,25,841 ₹43,391 ₹20,725 ₹22,666 ₹0 ₹29,03,174
150 May 2039 ₹29,03,174 ₹43,391 ₹20,564 ₹22,827 ₹0 ₹28,80,347
151 Jun 2039 ₹28,80,347 ₹43,391 ₹20,402 ₹22,989 ₹0 ₹28,57,359
152 Jul 2039 ₹28,57,359 ₹43,391 ₹20,240 ₹23,152 ₹0 ₹28,34,207
153 Aug 2039 ₹28,34,207 ₹43,391 ₹20,076 ₹23,316 ₹0 ₹28,10,892
154 Sep 2039 ₹28,10,892 ₹43,391 ₹19,910 ₹23,481 ₹0 ₹27,87,411
155 Oct 2039 ₹27,87,411 ₹43,391 ₹19,744 ₹23,647 ₹0 ₹27,63,764
156 Nov 2039 ₹27,63,764 ₹43,391 ₹19,577 ₹23,815 ₹0 ₹27,39,949
157 Dec 2039 ₹27,39,949 ₹43,391 ₹19,408 ₹23,983 ₹0 ₹27,15,966
158 Jan 2040 ₹27,15,966 ₹43,391 ₹19,238 ₹24,153 ₹0 ₹26,91,813
159 Feb 2040 ₹26,91,813 ₹43,391 ₹19,067 ₹24,324 ₹0 ₹26,67,489
160 Mar 2040 ₹26,67,489 ₹43,391 ₹18,895 ₹24,496 ₹0 ₹26,42,993
161 Apr 2040 ₹26,42,993 ₹43,391 ₹18,721 ₹24,670 ₹0 ₹26,18,323
162 May 2040 ₹26,18,323 ₹43,391 ₹18,546 ₹24,845 ₹0 ₹25,93,478
163 Jun 2040 ₹25,93,478 ₹43,391 ₹18,370 ₹25,021 ₹0 ₹25,68,457
164 Jul 2040 ₹25,68,457 ₹43,391 ₹18,193 ₹25,198 ₹0 ₹25,43,259
165 Aug 2040 ₹25,43,259 ₹43,391 ₹18,015 ₹25,376 ₹0 ₹25,17,883
166 Sep 2040 ₹25,17,883 ₹43,391 ₹17,835 ₹25,556 ₹0 ₹24,92,327
167 Oct 2040 ₹24,92,327 ₹43,391 ₹17,654 ₹25,737 ₹0 ₹24,66,590
168 Nov 2040 ₹24,66,590 ₹43,391 ₹17,472 ₹25,919 ₹0 ₹24,40,670
169 Dec 2040 ₹24,40,670 ₹43,391 ₹17,288 ₹26,103 ₹0 ₹24,14,567
170 Jan 2041 ₹24,14,567 ₹43,391 ₹17,103 ₹26,288 ₹0 ₹23,88,279
171 Feb 2041 ₹23,88,279 ₹43,391 ₹16,917 ₹26,474 ₹0 ₹23,61,805
172 Mar 2041 ₹23,61,805 ₹43,391 ₹16,729 ₹26,662 ₹0 ₹23,35,143
173 Apr 2041 ₹23,35,143 ₹43,391 ₹16,541 ₹26,851 ₹0 ₹23,08,293
174 May 2041 ₹23,08,293 ₹43,391 ₹16,350 ₹27,041 ₹0 ₹22,81,252
175 Jun 2041 ₹22,81,252 ₹43,391 ₹16,159 ₹27,232 ₹0 ₹22,54,020
176 Jul 2041 ₹22,54,020 ₹43,391 ₹15,966 ₹27,425 ₹0 ₹22,26,594
177 Aug 2041 ₹22,26,594 ₹43,391 ₹15,772 ₹27,619 ₹0 ₹21,98,975
178 Sep 2041 ₹21,98,975 ₹43,391 ₹15,576 ₹27,815 ₹0 ₹21,71,160
179 Oct 2041 ₹21,71,160 ₹43,391 ₹15,379 ₹28,012 ₹0 ₹21,43,148
180 Nov 2041 ₹21,43,148 ₹43,391 ₹15,181 ₹28,211 ₹0 ₹21,14,937
181 Dec 2041 ₹21,14,937 ₹43,391 ₹14,981 ₹28,410 ₹0 ₹20,86,527
182 Jan 2042 ₹20,86,527 ₹43,391 ₹14,780 ₹28,612 ₹0 ₹20,57,915
183 Feb 2042 ₹20,57,915 ₹43,391 ₹14,577 ₹28,814 ₹0 ₹20,29,101
184 Mar 2042 ₹20,29,101 ₹43,391 ₹14,373 ₹29,018 ₹0 ₹20,00,083
185 Apr 2042 ₹20,00,083 ₹43,391 ₹14,167 ₹29,224 ₹0 ₹19,70,859
186 May 2042 ₹19,70,859 ₹43,391 ₹13,960 ₹29,431 ₹0 ₹19,41,428
187 Jun 2042 ₹19,41,428 ₹43,391 ₹13,752 ₹29,639 ₹0 ₹19,11,788
188 Jul 2042 ₹19,11,788 ₹43,391 ₹13,542 ₹29,849 ₹0 ₹18,81,939
189 Aug 2042 ₹18,81,939 ₹43,391 ₹13,330 ₹30,061 ₹0 ₹18,51,878
190 Sep 2042 ₹18,51,878 ₹43,391 ₹13,117 ₹30,274 ₹0 ₹18,21,605
191 Oct 2042 ₹18,21,605 ₹43,391 ₹12,903 ₹30,488 ₹0 ₹17,91,116
192 Nov 2042 ₹17,91,116 ₹43,391 ₹12,687 ₹30,704 ₹0 ₹17,60,412
193 Dec 2042 ₹17,60,412 ₹43,391 ₹12,470 ₹30,922 ₹0 ₹17,29,491
194 Jan 2043 ₹17,29,491 ₹43,391 ₹12,251 ₹31,141 ₹0 ₹16,98,350
195 Feb 2043 ₹16,98,350 ₹43,391 ₹12,030 ₹31,361 ₹0 ₹16,66,989
196 Mar 2043 ₹16,66,989 ₹43,391 ₹11,808 ₹31,583 ₹0 ₹16,35,406
197 Apr 2043 ₹16,35,406 ₹43,391 ₹11,584 ₹31,807 ₹0 ₹16,03,599
198 May 2043 ₹16,03,599 ₹43,391 ₹11,359 ₹32,032 ₹0 ₹15,71,566
199 Jun 2043 ₹15,71,566 ₹43,391 ₹11,132 ₹32,259 ₹0 ₹15,39,307
200 Jul 2043 ₹15,39,307 ₹43,391 ₹10,903 ₹32,488 ₹0 ₹15,06,819
201 Aug 2043 ₹15,06,819 ₹43,391 ₹10,673 ₹32,718 ₹0 ₹14,74,102
202 Sep 2043 ₹14,74,102 ₹43,391 ₹10,442 ₹32,950 ₹0 ₹14,41,152
203 Oct 2043 ₹14,41,152 ₹43,391 ₹10,208 ₹33,183 ₹0 ₹14,07,969
204 Nov 2043 ₹14,07,969 ₹43,391 ₹9,973 ₹33,418 ₹0 ₹13,74,551
205 Dec 2043 ₹13,74,551 ₹43,391 ₹9,736 ₹33,655 ₹0 ₹13,40,896
206 Jan 2044 ₹13,40,896 ₹43,391 ₹9,498 ₹33,893 ₹0 ₹13,07,003
207 Feb 2044 ₹13,07,003 ₹43,391 ₹9,258 ₹34,133 ₹0 ₹12,72,870
208 Mar 2044 ₹12,72,870 ₹43,391 ₹9,016 ₹34,375 ₹0 ₹12,38,495
209 Apr 2044 ₹12,38,495 ₹43,391 ₹8,773 ₹34,618 ₹0 ₹12,03,876
210 May 2044 ₹12,03,876 ₹43,391 ₹8,527 ₹34,864 ₹0 ₹11,69,013
211 Jun 2044 ₹11,69,013 ₹43,391 ₹8,281 ₹35,111 ₹0 ₹11,33,902
212 Jul 2044 ₹11,33,902 ₹43,391 ₹8,032 ₹35,359 ₹0 ₹10,98,543
213 Aug 2044 ₹10,98,543 ₹43,391 ₹7,781 ₹35,610 ₹0 ₹10,62,933
214 Sep 2044 ₹10,62,933 ₹43,391 ₹7,529 ₹35,862 ₹0 ₹10,27,071
215 Oct 2044 ₹10,27,071 ₹43,391 ₹7,275 ₹36,116 ₹0 ₹9,90,955
216 Nov 2044 ₹9,90,955 ₹43,391 ₹7,019 ₹36,372 ₹0 ₹9,54,583
217 Dec 2044 ₹9,54,583 ₹43,391 ₹6,762 ₹36,630 ₹0 ₹9,17,953
218 Jan 2045 ₹9,17,953 ₹43,391 ₹6,502 ₹36,889 ₹0 ₹8,81,064
219 Feb 2045 ₹8,81,064 ₹43,391 ₹6,241 ₹37,150 ₹0 ₹8,43,914
220 Mar 2045 ₹8,43,914 ₹43,391 ₹5,978 ₹37,413 ₹0 ₹8,06,500
221 Apr 2045 ₹8,06,500 ₹43,391 ₹5,713 ₹37,678 ₹0 ₹7,68,822
222 May 2045 ₹7,68,822 ₹43,391 ₹5,446 ₹37,945 ₹0 ₹7,30,877
223 Jun 2045 ₹7,30,877 ₹43,391 ₹5,177 ₹38,214 ₹0 ₹6,92,663
224 Jul 2045 ₹6,92,663 ₹43,391 ₹4,906 ₹38,485 ₹0 ₹6,54,178
225 Aug 2045 ₹6,54,178 ₹43,391 ₹4,634 ₹38,757 ₹0 ₹6,15,420
226 Sep 2045 ₹6,15,420 ₹43,391 ₹4,359 ₹39,032 ₹0 ₹5,76,388
227 Oct 2045 ₹5,76,388 ₹43,391 ₹4,083 ₹39,308 ₹0 ₹5,37,080
228 Nov 2045 ₹5,37,080 ₹43,391 ₹3,804 ₹39,587 ₹0 ₹4,97,493
229 Dec 2045 ₹4,97,493 ₹43,391 ₹3,524 ₹39,867 ₹0 ₹4,57,626
230 Jan 2046 ₹4,57,626 ₹43,391 ₹3,242 ₹40,150 ₹0 ₹4,17,476
231 Feb 2046 ₹4,17,476 ₹43,391 ₹2,957 ₹40,434 ₹0 ₹3,77,042
232 Mar 2046 ₹3,77,042 ₹43,391 ₹2,671 ₹40,720 ₹0 ₹3,36,322
233 Apr 2046 ₹3,36,322 ₹43,391 ₹2,382 ₹41,009 ₹0 ₹2,95,313
234 May 2046 ₹2,95,313 ₹43,391 ₹2,092 ₹41,299 ₹0 ₹2,54,014
235 Jun 2046 ₹2,54,014 ₹43,391 ₹1,799 ₹41,592 ₹0 ₹2,12,422
236 Jul 2046 ₹2,12,422 ₹43,391 ₹1,505 ₹41,887 ₹0 ₹1,70,535
237 Aug 2046 ₹1,70,535 ₹43,391 ₹1,208 ₹42,183 ₹0 ₹1,28,352
238 Sep 2046 ₹1,28,352 ₹43,391 ₹909 ₹42,482 ₹0 ₹85,870
239 Oct 2046 ₹85,870 ₹43,391 ₹608 ₹42,783 ₹0 ₹43,087
240 Nov 2046 ₹43,087 ₹43,392 ₹305 ₹43,087 ₹0 ₹0
Year-by-year totals
YearEMIInterestPrincipalPrepaymentClosing balance
2026 ₹43,391 ₹35,417 ₹7,974 ₹0 ₹49,92,026
2027 ₹5,20,694 ₹4,20,478 ₹1,00,216 ₹0 ₹48,91,809
2028 ₹5,20,694 ₹4,11,619 ₹1,09,075 ₹0 ₹47,82,735
2029 ₹5,20,694 ₹4,01,978 ₹1,18,716 ₹0 ₹46,64,019
2030 ₹5,20,694 ₹3,91,485 ₹1,29,209 ₹0 ₹45,34,810
2031 ₹5,20,694 ₹3,80,064 ₹1,40,630 ₹0 ₹43,94,180
2032 ₹5,20,694 ₹3,67,634 ₹1,53,060 ₹0 ₹42,41,119
2033 ₹5,20,694 ₹3,54,104 ₹1,66,590 ₹0 ₹40,74,530
2034 ₹5,20,694 ₹3,39,379 ₹1,81,315 ₹0 ₹38,93,215
2035 ₹5,20,694 ₹3,23,353 ₹1,97,341 ₹0 ₹36,95,874
2036 ₹5,20,694 ₹3,05,910 ₹2,14,784 ₹0 ₹34,81,090
2037 ₹5,20,694 ₹2,86,925 ₹2,33,769 ₹0 ₹32,47,321
2038 ₹5,20,694 ₹2,66,262 ₹2,54,432 ₹0 ₹29,92,888
2039 ₹5,20,694 ₹2,43,772 ₹2,76,922 ₹0 ₹27,15,966
2040 ₹5,20,694 ₹2,19,295 ₹3,01,399 ₹0 ₹24,14,567
2041 ₹5,20,694 ₹1,92,654 ₹3,28,040 ₹0 ₹20,86,527
2042 ₹5,20,694 ₹1,63,658 ₹3,57,036 ₹0 ₹17,29,491
2043 ₹5,20,694 ₹1,32,099 ₹3,88,595 ₹0 ₹13,40,896
2044 ₹5,20,694 ₹97,751 ₹4,22,943 ₹0 ₹9,17,953
2045 ₹5,20,694 ₹60,367 ₹4,60,327 ₹0 ₹4,57,626
2046 ₹4,77,304 ₹19,678 ₹4,57,626 ₹0 ₹0
Download CSV

What your home loan EMI pays for

Your EMI is the same amount every month. It pays the interest for that month on the balance you still owe, and the rest reduces the loan. Early EMIs are mostly interest. In the example below, ₹35,416.67 of the first ₹43,391.16 EMI is interest, and only ₹7,974.49 reduces the loan.

To use the calculator, enter the loan amount, or switch to the property price and your down payment, then the rate and tenure. Open Prepayments to add extra payments, or Floating rate change to see what a new rate does to your EMI and end date.

How the EMI is calculated

Banks and housing finance companies use the standard EMI formula:

EMI = P × r × (1 + r)ⁿ ÷ ((1 + r)ⁿ − 1)

P is the loan amount. r is the monthly rate, which is the yearly rate ÷ 12 ÷ 100. n is the number of monthly EMIs.

Worked example: a loan of ₹50 L at 8.5% a year for 20 years. The monthly rate is 8.5 ÷ 12 ÷ 100 and n is 240. The EMI is ₹43,391.16. Over 20 years you pay ₹1,04,13,879.44 in all, of which ₹54,13,879.44 is interest. The interest is more than the loan itself.

Down payment and the RBI loan-to-value limit

The RBI limits how much of a home’s value a bank or housing finance company can lend. This is the loan-to-value (LTV) limit. For a property worth up to ₹30 L, the loan can be up to 90% of the value. Above ₹30 L and up to ₹75 L, it can be up to 80%. Above ₹75 L, it can be up to 75%.

Example: for a ₹60 L flat the limit is 80%, so the loan can be at most ₹48 L. Your down payment must be at least ₹12,00,000.00.

Stamp duty and registration charges are not counted in the price for this limit, so budget for them separately from your down payment.

How prepayment saves interest

Interest is charged on the balance you still owe. When you prepay, the balance falls at once, so every later month carries less interest.

Example: on the same ₹50 L loan, you pay ₹5 L once with the 13th EMI in November 2027. If you keep the EMI the same, you save ₹15,91,161.93 in interest and the loan ends 4 years early. If you keep the tenure and take a lower EMI instead, you save ₹5,06,765.16.

Banks and housing finance companies cannot charge a prepayment or foreclosure penalty on floating-rate home loans taken by individuals for non-business purposes. Fixed-rate loans may carry a charge, so check your loan terms. Before you prepay, keep an emergency fund aside.

Floating rates and repo rate changes

Most floating-rate home loans are linked to an external benchmark such as the RBI repo rate. When the benchmark moves, your rate moves with it.

When the rate rises, your lender may raise the EMI, extend the tenure, or both. You can usually ask which, so check with your lender. If a longer tenure would go past the allowed limit (this calculator uses 30 years), the EMI has to go up. When the rate is cut and you keep the EMI, the loan ends sooner. Use the Floating rate change panel to test a rise or a cut.

Tax benefits on a home loan

Under the old tax regime, for a home you live in, you can deduct two things each tax year (April–March). Interest paid, up to ₹2,00,000 a year, under Section 22 (earlier 24(b)). Principal repaid, including prepayments, up to ₹1,50,000 a year under Section 123 (earlier 80C). The ₹1,50,000 limit is shared with PPF, ELSS, life insurance and other investments.

The section numbers changed because the Income-tax Act, 2025 applies from 1 April 2026.

Example for tax year 2027-28 on the ₹50 L loan: you pay ₹4,17,607.84 in interest, but only ₹2,00,000 counts. With principal of ₹1,03,086.08 and a 30% slab, the estimated tax saved is ₹94,562.86, including 4% cess.

The new tax regime gives no deduction for a home you live in. The tax card on this page is an estimate for information only, not tax advice. Check with a tax adviser before you file.

Before you sign

Results are estimates for planning; your lender’s sanction letter has the final figures.

Frequently asked questions

How is a home loan EMI calculated?

The EMI is P × r × (1 + r)ⁿ ÷ ((1 + r)ⁿ − 1), where P is the loan amount, r is the monthly rate and n is the number of months. For example, ₹50 L at 8.5% for 20 years gives an EMI of ₹43,391.16.

After a prepayment, should I reduce the EMI or the tenure?

Keeping the EMI and cutting the tenure saves more interest. On a ₹50 L loan at 8.5% for 20 years, a one-time ₹5 L prepayment in November 2027 saves ₹15,91,161.93 if you keep the EMI, but ₹5,06,765.16 if you keep the tenure. A lower EMI helps if your monthly budget is tight.

Is there a penalty for prepaying a home loan?

Not on a floating-rate home loan taken by an individual for a non-business purpose. Banks and housing finance companies cannot charge a prepayment or foreclosure penalty on such loans. Fixed-rate loans may have a charge, so check your loan agreement.

How much home loan can I get on a property?

The RBI allows up to 90% of the property value up to ₹30 L, 80% above ₹30 L up to ₹75 L, and 75% above ₹75 L. On a ₹60 L flat the loan can be at most ₹48 L.

What happens to my EMI when the repo rate changes?

If your loan is linked to the repo rate, your interest rate moves with it. When it rises, your lender may raise the EMI, extend the tenure, or both; you can usually ask which, so check with your lender. When it falls and you keep the EMI, the loan ends sooner.

How much tax can I save on a home loan?

Under the old regime, for a home you live in, you can deduct up to ₹2,00,000 of interest a year under Section 22 (earlier 24(b)) and up to ₹1,50,000 of principal under Section 123 (earlier 80C). The tax card on this page estimates the saving at your slab.

Does the new tax regime allow home loan deductions?

No. The new regime gives no deduction for interest or principal on a home you live in.

Does the processing fee change the real cost of the loan?

Yes. The fee and the 18% GST on it add to what you pay. Add the fee under More options to see the effective annual rate, and use it to compare lenders.

EMI ₹43,391