15 years
₹49,237
estimated monthly EMI
EMI calculator
Model a monthly reducing-balance EMI, compare tenures and inspect the repayment schedule. It is a planning estimate, not a lender quote or sanction.
Monthly reducing-balance estimate
Estimated monthly EMI
₹43,391
₹50,00,000 · 8.50% p.a. · 20 years
Want help reviewing this plan?
Your calculator figures stay in your browser unless you choose to send an enquiry.
Tenure comparison
A lower EMI from a longer tenure can cost more overall. These scenarios use the same loan amount and example rate.
15 years
₹49,237
estimated monthly EMI
20 years
Current₹43,391
estimated monthly EMI
25 years
₹40,261
estimated monthly EMI
30 years
₹38,446
estimated monthly EMI
Repayment schedule
| Year | Opening | Principal paid | Interest paid | Closing |
|---|---|---|---|---|
| 1 | ₹50,00,000 | ₹99,511 | ₹4,21,182 | ₹49,00,489 |
| 2 | ₹49,00,489 | ₹1,08,307 | ₹4,12,387 | ₹47,92,181 |
| 3 | ₹47,92,181 | ₹1,17,881 | ₹4,02,813 | ₹46,74,300 |
| 4 | ₹46,74,300 | ₹1,28,300 | ₹3,92,394 | ₹45,46,000 |
| 5 | ₹45,46,000 | ₹1,39,641 | ₹3,81,053 | ₹44,06,359 |
| 6 | ₹44,06,359 | ₹1,51,984 | ₹3,68,710 | ₹42,54,375 |
| 7 | ₹42,54,375 | ₹1,65,418 | ₹3,55,276 | ₹40,88,957 |
| 8 | ₹40,88,957 | ₹1,80,039 | ₹3,40,655 | ₹39,08,918 |
| 9 | ₹39,08,918 | ₹1,95,953 | ₹3,24,741 | ₹37,12,965 |
| 10 | ₹37,12,965 | ₹2,13,274 | ₹3,07,420 | ₹34,99,691 |
| 11 | ₹34,99,691 | ₹2,32,125 | ₹2,88,569 | ₹32,67,566 |
| 12 | ₹32,67,566 | ₹2,52,643 | ₹2,68,051 | ₹30,14,923 |
| 13 | ₹30,14,923 | ₹2,74,974 | ₹2,45,720 | ₹27,39,949 |
| 14 | ₹27,39,949 | ₹2,99,279 | ₹2,21,415 | ₹24,40,670 |
| 15 | ₹24,40,670 | ₹3,25,733 | ₹1,94,961 | ₹21,14,937 |
| 16 | ₹21,14,937 | ₹3,54,525 | ₹1,66,169 | ₹17,60,412 |
| 17 | ₹17,60,412 | ₹3,85,862 | ₹1,34,832 | ₹13,74,550 |
| 18 | ₹13,74,550 | ₹4,19,968 | ₹1,00,726 | ₹9,54,582 |
| 19 | ₹9,54,582 | ₹4,57,090 | ₹63,604 | ₹4,97,492 |
| 20 | ₹4,97,492 | ₹4,97,492 | ₹23,202 | ₹0 |
How it works
Three inputs decide the instalment. Understanding how each one pulls is more useful than any single result.
The instalment moves in direct proportion. Borrow twice as much over the same term and rate, and you pay roughly twice the instalment.
Small changes compound over a long term. A fraction of a percentage point can amount to a large sum across twenty years.
A longer term cuts the instalment but raises the total interest. This is the trade-off worth thinking about most carefully.
Questions
An equated monthly instalment is the fixed amount you pay each month until the loan is repaid. Each instalment covers both interest and a portion of the principal. Early on most of it is interest; later most of it is principal.