// tools / emi calculator
EMI Calculator
Calculate Equated Monthly Installment for Home Loan, Car Loan, and Personal Loan with detailed breakup and payment schedule.
Calculate Equated Monthly Installment for Home Loan, Car Loan, and Personal Loan with detailed breakup and payment schedule.
| Period | Opening Balance | EMI | Principal | Interest | Closing Balance |
|---|---|---|---|---|---|
| Year 1 | ₹25,00,000.00 | ₹2,60,346.97 | ₹49,755.73 | ₹2,10,591.24 | ₹24,50,244.27 |
| Year 2 | ₹24,50,244.27 | ₹2,60,346.97 | ₹54,153.68 | ₹2,06,193.29 | ₹23,96,090.59 |
| Year 3 | ₹23,96,090.59 | ₹2,60,346.97 | ₹58,940.38 | ₹2,01,406.59 | ₹23,37,150.21 |
| Year 4 | ₹23,37,150.21 | ₹2,60,346.97 | ₹64,150.17 | ₹1,96,196.80 | ₹22,73,000.04 |
| Year 5 | ₹22,73,000.04 | ₹2,60,346.97 | ₹69,820.46 | ₹1,90,526.51 | ₹22,03,179.58 |
| Year 6 | ₹22,03,179.58 | ₹2,60,346.97 | ₹75,991.96 | ₹1,84,355.01 | ₹21,27,187.62 |
| Year 7 | ₹21,27,187.62 | ₹2,60,346.97 | ₹82,708.95 | ₹1,77,638.02 | ₹20,44,478.67 |
| Year 8 | ₹20,44,478.67 | ₹2,60,346.97 | ₹90,019.67 | ₹1,70,327.30 | ₹19,54,459.00 |
| Year 9 | ₹19,54,459.00 | ₹2,60,346.97 | ₹97,976.59 | ₹1,62,370.38 | ₹18,56,482.40 |
| Year 10 | ₹18,56,482.40 | ₹2,60,346.97 | ₹1,06,636.83 | ₹1,53,710.14 | ₹17,49,845.57 |
| Year 11 | ₹17,49,845.57 | ₹2,60,346.97 | ₹1,16,062.56 | ₹1,44,284.41 | ₹16,33,783.01 |
| Year 12 | ₹16,33,783.01 | ₹2,60,346.97 | ₹1,26,321.43 | ₹1,34,025.54 | ₹15,07,461.58 |
| Year 13 | ₹15,07,461.58 | ₹2,60,346.97 | ₹1,37,487.10 | ₹1,22,859.87 | ₹13,69,974.48 |
| Year 14 | ₹13,69,974.48 | ₹2,60,346.97 | ₹1,49,639.71 | ₹1,10,707.26 | ₹12,20,334.77 |
| Year 15 | ₹12,20,334.77 | ₹2,60,346.97 | ₹1,62,866.50 | ₹97,480.47 | ₹10,57,468.27 |
| Year 16 | ₹10,57,468.27 | ₹2,60,346.97 | ₹1,77,262.42 | ₹83,084.55 | ₹8,80,205.85 |
| Year 17 | ₹8,80,205.85 | ₹2,60,346.97 | ₹1,92,930.80 | ₹67,416.17 | ₹6,87,275.05 |
| Year 18 | ₹6,87,275.05 | ₹2,60,346.97 | ₹2,09,984.13 | ₹50,362.84 | ₹4,77,290.92 |
| Year 19 | ₹4,77,290.92 | ₹2,60,346.97 | ₹2,28,544.82 | ₹31,802.15 | ₹2,48,746.10 |
| Year 20 | ₹2,48,746.10 | ₹2,60,346.97 | ₹2,48,746.10 | ₹11,600.87 | ₹0.00 |