Free EMI Calculator for Home, Car, and Personal Loans
Welcome to the most advanced EMI calculator. Our tool helps you accurately calculate your monthly installments for any loan, including home loans, car loans, and personal loans. Plan your finances effectively by understanding your loan liabilities and the benefits of prepayment.
Enter Your Loan Details
Plan Your Loan Prepayment
Payment Summary
EMI Payable₹12,398.57
Total Interest₹4,87,828.27
Total Payable₹14,87,828.27
Visual Loan Breakdown
Detailed Loan Amortization Schedule
Month | Principal | Interest | Prepayment | Total Payment | Balance |
---|---|---|---|---|---|
1 | ₹5,315.24 | ₹7,083.33 | ₹12,398.57 | ₹9,94,684.76 | |
2 | ₹5,352.89 | ₹7,045.68 | ₹12,398.57 | ₹9,89,331.88 | |
3 | ₹5,390.80 | ₹7,007.77 | ₹12,398.57 | ₹9,83,941.08 | |
4 | ₹5,428.99 | ₹6,969.58 | ₹12,398.57 | ₹9,78,512.09 | |
5 | ₹5,467.44 | ₹6,931.13 | ₹12,398.57 | ₹9,73,044.65 | |
6 | ₹5,506.17 | ₹6,892.40 | ₹12,398.57 | ₹9,67,538.48 | |
7 | ₹5,545.17 | ₹6,853.40 | ₹12,398.57 | ₹9,61,993.31 | |
8 | ₹5,584.45 | ₹6,814.12 | ₹12,398.57 | ₹9,56,408.86 | |
9 | ₹5,624.01 | ₹6,774.56 | ₹12,398.57 | ₹9,50,784.85 | |
10 | ₹5,663.84 | ₹6,734.73 | ₹12,398.57 | ₹9,45,121.01 | |
11 | ₹5,703.96 | ₹6,694.61 | ₹12,398.57 | ₹9,39,417.05 | |
12 | ₹5,744.36 | ₹6,654.20 | ₹12,398.57 | ₹9,33,672.68 | |
13 | ₹5,785.05 | ₹6,613.51 | ₹12,398.57 | ₹9,27,887.63 | |
14 | ₹5,826.03 | ₹6,572.54 | ₹12,398.57 | ₹9,22,061.60 | |
15 | ₹5,867.30 | ₹6,531.27 | ₹12,398.57 | ₹9,16,194.30 | |
16 | ₹5,908.86 | ₹6,489.71 | ₹12,398.57 | ₹9,10,285.44 | |
17 | ₹5,950.71 | ₹6,447.86 | ₹12,398.57 | ₹9,04,334.73 | |
18 | ₹5,992.86 | ₹6,405.70 | ₹12,398.57 | ₹8,98,341.86 | |
19 | ₹6,035.31 | ₹6,363.25 | ₹12,398.57 | ₹8,92,306.55 | |
20 | ₹6,078.06 | ₹6,320.50 | ₹12,398.57 | ₹8,86,228.48 | |
21 | ₹6,121.12 | ₹6,277.45 | ₹12,398.57 | ₹8,80,107.37 | |
22 | ₹6,164.48 | ₹6,234.09 | ₹12,398.57 | ₹8,73,942.89 | |
23 | ₹6,208.14 | ₹6,190.43 | ₹12,398.57 | ₹8,67,734.75 | |
24 | ₹6,252.11 | ₹6,146.45 | ₹12,398.57 | ₹8,61,482.64 | |
25 | ₹6,296.40 | ₹6,102.17 | ₹12,398.57 | ₹8,55,186.24 | |
26 | ₹6,341.00 | ₹6,057.57 | ₹12,398.57 | ₹8,48,845.24 | |
27 | ₹6,385.92 | ₹6,012.65 | ₹12,398.57 | ₹8,42,459.32 | |
28 | ₹6,431.15 | ₹5,967.42 | ₹12,398.57 | ₹8,36,028.17 | |
29 | ₹6,476.70 | ₹5,921.87 | ₹12,398.57 | ₹8,29,551.47 | |
30 | ₹6,522.58 | ₹5,875.99 | ₹12,398.57 | ₹8,23,028.89 | |
31 | ₹6,568.78 | ₹5,829.79 | ₹12,398.57 | ₹8,16,460.11 | |
32 | ₹6,615.31 | ₹5,783.26 | ₹12,398.57 | ₹8,09,844.80 | |
33 | ₹6,662.17 | ₹5,736.40 | ₹12,398.57 | ₹8,03,182.63 | |
34 | ₹6,709.36 | ₹5,689.21 | ₹12,398.57 | ₹7,96,473.27 | |
35 | ₹6,756.88 | ₹5,641.69 | ₹12,398.57 | ₹7,89,716.39 | |
36 | ₹6,804.74 | ₹5,593.82 | ₹12,398.57 | ₹7,82,911.65 | |
37 | ₹6,852.94 | ₹5,545.62 | ₹12,398.57 | ₹7,76,058.70 | |
38 | ₹6,901.49 | ₹5,497.08 | ₹12,398.57 | ₹7,69,157.22 | |
39 | ₹6,950.37 | ₹5,448.20 | ₹12,398.57 | ₹7,62,206.84 | |
40 | ₹6,999.60 | ₹5,398.97 | ₹12,398.57 | ₹7,55,207.24 | |
41 | ₹7,049.18 | ₹5,349.38 | ₹12,398.57 | ₹7,48,158.06 | |
42 | ₹7,099.12 | ₹5,299.45 | ₹12,398.57 | ₹7,41,058.94 | |
43 | ₹7,149.40 | ₹5,249.17 | ₹12,398.57 | ₹7,33,909.54 | |
44 | ₹7,200.04 | ₹5,198.53 | ₹12,398.57 | ₹7,26,709.49 | |
45 | ₹7,251.04 | ₹5,147.53 | ₹12,398.57 | ₹7,19,458.45 | |
46 | ₹7,302.40 | ₹5,096.16 | ₹12,398.57 | ₹7,12,156.05 | |
47 | ₹7,354.13 | ₹5,044.44 | ₹12,398.57 | ₹7,04,801.92 | |
48 | ₹7,406.22 | ₹4,992.35 | ₹12,398.57 | ₹6,97,395.69 | |
49 | ₹7,458.68 | ₹4,939.89 | ₹12,398.57 | ₹6,89,937.01 | |
50 | ₹7,511.52 | ₹4,887.05 | ₹12,398.57 | ₹6,82,425.50 | |
51 | ₹7,564.72 | ₹4,833.85 | ₹12,398.57 | ₹6,74,860.78 | |
52 | ₹7,618.31 | ₹4,780.26 | ₹12,398.57 | ₹6,67,242.47 | |
53 | ₹7,672.27 | ₹4,726.30 | ₹12,398.57 | ₹6,59,570.20 | |
54 | ₹7,726.61 | ₹4,671.96 | ₹12,398.57 | ₹6,51,843.59 | |
55 | ₹7,781.34 | ₹4,617.23 | ₹12,398.57 | ₹6,44,062.25 | |
56 | ₹7,836.46 | ₹4,562.11 | ₹12,398.57 | ₹6,36,225.78 | |
57 | ₹7,891.97 | ₹4,506.60 | ₹12,398.57 | ₹6,28,333.81 | |
58 | ₹7,947.87 | ₹4,450.70 | ₹12,398.57 | ₹6,20,385.94 | |
59 | ₹8,004.17 | ₹4,394.40 | ₹12,398.57 | ₹6,12,381.77 | |
60 | ₹8,060.86 | ₹4,337.70 | ₹12,398.57 | ₹6,04,320.91 | |
61 | ₹8,117.96 | ₹4,280.61 | ₹12,398.57 | ₹5,96,202.95 | |
62 | ₹8,175.46 | ₹4,223.10 | ₹12,398.57 | ₹5,88,027.48 | |
63 | ₹8,233.37 | ₹4,165.19 | ₹12,398.57 | ₹5,79,794.11 | |
64 | ₹8,291.69 | ₹4,106.87 | ₹12,398.57 | ₹5,71,502.42 | |
65 | ₹8,350.43 | ₹4,048.14 | ₹12,398.57 | ₹5,63,151.99 | |
66 | ₹8,409.58 | ₹3,988.99 | ₹12,398.57 | ₹5,54,742.41 | |
67 | ₹8,469.14 | ₹3,929.43 | ₹12,398.57 | ₹5,46,273.27 | |
68 | ₹8,529.13 | ₹3,869.44 | ₹12,398.57 | ₹5,37,744.14 | |
69 | ₹8,589.55 | ₹3,809.02 | ₹12,398.57 | ₹5,29,154.59 | |
70 | ₹8,650.39 | ₹3,748.18 | ₹12,398.57 | ₹5,20,504.20 | |
71 | ₹8,711.66 | ₹3,686.90 | ₹12,398.57 | ₹5,11,792.53 | |
72 | ₹8,773.37 | ₹3,625.20 | ₹12,398.57 | ₹5,03,019.16 | |
73 | ₹8,835.52 | ₹3,563.05 | ₹12,398.57 | ₹4,94,183.64 | |
74 | ₹8,898.10 | ₹3,500.47 | ₹12,398.57 | ₹4,85,285.54 | |
75 | ₹8,961.13 | ₹3,437.44 | ₹12,398.57 | ₹4,76,324.41 | |
76 | ₹9,024.60 | ₹3,373.96 | ₹12,398.57 | ₹4,67,299.81 | |
77 | ₹9,088.53 | ₹3,310.04 | ₹12,398.57 | ₹4,58,211.28 | |
78 | ₹9,152.91 | ₹3,245.66 | ₹12,398.57 | ₹4,49,058.38 | |
79 | ₹9,217.74 | ₹3,180.83 | ₹12,398.57 | ₹4,39,840.64 | |
80 | ₹9,283.03 | ₹3,115.54 | ₹12,398.57 | ₹4,30,557.61 | |
81 | ₹9,348.79 | ₹3,049.78 | ₹12,398.57 | ₹4,21,208.82 | |
82 | ₹9,415.01 | ₹2,983.56 | ₹12,398.57 | ₹4,11,793.81 | |
83 | ₹9,481.70 | ₹2,916.87 | ₹12,398.57 | ₹4,02,312.12 | |
84 | ₹9,548.86 | ₹2,849.71 | ₹12,398.57 | ₹3,92,763.26 | |
85 | ₹9,616.50 | ₹2,782.07 | ₹12,398.57 | ₹3,83,146.76 | |
86 | ₹9,684.61 | ₹2,713.96 | ₹12,398.57 | ₹3,73,462.15 | |
87 | ₹9,753.21 | ₹2,645.36 | ₹12,398.57 | ₹3,63,708.94 | |
88 | ₹9,822.30 | ₹2,576.27 | ₹12,398.57 | ₹3,53,886.64 | |
89 | ₹9,891.87 | ₹2,506.70 | ₹12,398.57 | ₹3,43,994.77 | |
90 | ₹9,961.94 | ₹2,436.63 | ₹12,398.57 | ₹3,34,032.83 | |
91 | ₹10,032.50 | ₹2,366.07 | ₹12,398.57 | ₹3,24,000.33 | |
92 | ₹10,103.57 | ₹2,295.00 | ₹12,398.57 | ₹3,13,896.76 | |
93 | ₹10,175.13 | ₹2,223.44 | ₹12,398.57 | ₹3,03,721.63 | |
94 | ₹10,247.21 | ₹2,151.36 | ₹12,398.57 | ₹2,93,474.42 | |
95 | ₹10,319.79 | ₹2,078.78 | ₹12,398.57 | ₹2,83,154.63 | |
96 | ₹10,392.89 | ₹2,005.68 | ₹12,398.57 | ₹2,72,761.74 | |
97 | ₹10,466.51 | ₹1,932.06 | ₹12,398.57 | ₹2,62,295.23 | |
98 | ₹10,540.64 | ₹1,857.92 | ₹12,398.57 | ₹2,51,754.59 | |
99 | ₹10,615.31 | ₹1,783.26 | ₹12,398.57 | ₹2,41,139.28 | |
100 | ₹10,690.50 | ₹1,708.07 | ₹12,398.57 | ₹2,30,448.78 | |
101 | ₹10,766.22 | ₹1,632.35 | ₹12,398.57 | ₹2,19,682.56 | |
102 | ₹10,842.48 | ₹1,556.08 | ₹12,398.57 | ₹2,08,840.07 | |
103 | ₹10,919.29 | ₹1,479.28 | ₹12,398.57 | ₹1,97,920.79 | |
104 | ₹10,996.63 | ₹1,401.94 | ₹12,398.57 | ₹1,86,924.16 | |
105 | ₹11,074.52 | ₹1,324.05 | ₹12,398.57 | ₹1,75,849.64 | |
106 | ₹11,152.97 | ₹1,245.60 | ₹12,398.57 | ₹1,64,696.67 | |
107 | ₹11,231.97 | ₹1,166.60 | ₹12,398.57 | ₹1,53,464.70 | |
108 | ₹11,311.53 | ₹1,087.04 | ₹12,398.57 | ₹1,42,153.17 | |
109 | ₹11,391.65 | ₹1,006.92 | ₹12,398.57 | ₹1,30,761.52 | |
110 | ₹11,472.34 | ₹926.23 | ₹12,398.57 | ₹1,19,289.18 | |
111 | ₹11,553.60 | ₹844.97 | ₹12,398.57 | ₹1,07,735.58 | |
112 | ₹11,635.44 | ₹763.13 | ₹12,398.57 | ₹96,100.14 | |
113 | ₹11,717.86 | ₹680.71 | ₹12,398.57 | ₹84,382.28 | |
114 | ₹11,800.86 | ₹597.71 | ₹12,398.57 | ₹72,581.42 | |
115 | ₹11,884.45 | ₹514.12 | ₹12,398.57 | ₹60,696.96 | |
116 | ₹11,968.63 | ₹429.94 | ₹12,398.57 | ₹48,728.33 | |
117 | ₹12,053.41 | ₹345.16 | ₹12,398.57 | ₹36,674.92 | |
118 | ₹12,138.79 | ₹259.78 | ₹12,398.57 | ₹24,536.13 | |
119 | ₹12,224.77 | ₹173.80 | ₹12,398.57 | ₹12,311.36 | |
120 | ₹12,311.36 | ₹87.21 | ₹12,398.57 | ₹0.00 |