EMI Calculator

Loan Amount 2,000,000 Cost of Property 2,500,000

Loan Term (Years) 20 Down Payment (%) 20.00%
Payments Per Year 12 Down Payment 500,000
Loan Term (Months) 240 Loan Amount 2,000,000
Rate of Interest 9.75%
Monthly Installment 18,970
Values are rounded to "0" --- Calculator is good for "20" years
Enter the information in Yellow cells only
S.No Monthly Installment Interest Principal Balance
- 2,000,000
1 18,970 16,250 2,720 1,997,280
2 18,970 16,228 2,742 1,994,537
3 18,970 16,206 2,765 1,991,773
4 18,970 16,183 2,787 1,988,985
5 18,970 16,161 2,810 1,986,175
6 18,970 16,138 2,833 1,983,343
7 18,970 16,115 2,856 1,980,487
8 18,970 16,091 2,879 1,977,608
9 18,970 16,068 2,902 1,974,706
10 18,970 16,044 2,926 1,971,780
11 18,970 16,021 2,950 1,968,831
12 18,970 15,997 2,974 1,965,857
13 18,970 15,973 2,998 1,962,859
14 18,970 15,948 3,022 1,959,837
15 18,970 15,924 3,047 1,956,790
16 18,970 15,899 3,071 1,953,719
17 18,970 15,874 3,096 1,950,623
18 18,970 15,849 3,122 1,947,501
19 18,970 15,823 3,147 1,944,354
20 18,970 15,798 3,172 1,941,182
21 18,970 15,772 3,198 1,937,984
22 18,970 15,746 3,224 1,934,759
23 18,970 15,720 3,250 1,931,509
24 18,970 15,694 3,277 1,928,232
25 18,970 15,667 3,303 1,924,929
26 18,970 15,640 3,330 1,921,598
27 18,970 15,613 3,357 1,918,241
28 18,970 15,586 3,385 1,914,856
29 18,970 15,558 3,412 1,911,444
30 18,970 15,530 3,440 1,908,004
31 18,970 15,503 3,468 1,904,537
32 18,970 15,474 3,496 1,901,041
33 18,970 15,446 3,524 1,897,516
34 18,970 15,417 3,553 1,893,963
35 18,970 15,388 3,582 1,890,381
36 18,970 15,359 3,611 1,886,770
37 18,970 15,330 3,640 1,883,130
38 18,970 15,300 3,670 1,879,460
39 18,970 15,271 3,700 1,875,760
40 18,970 15,241 3,730 1,872,031
41 18,970 15,210 3,760 1,868,270
42 18,970 15,180 3,791 1,864,480
43 18,970 15,149 3,821 1,860,658
44 18,970 15,118 3,852 1,856,806
45 18,970 15,087 3,884 1,852,922
46 18,970 15,055 3,915 1,849,007
47 18,970 15,023 3,947 1,845,060
48 18,970 14,991 3,979 1,841,080
49 18,970 14,959 4,012 1,837,069
50 18,970 14,926 4,044 1,833,025
51 18,970 14,893 4,077 1,828,948
52 18,970 14,860 4,110 1,824,838
53 18,970 14,827 4,144 1,820,694
54 18,970 14,793 4,177 1,816,517
55 18,970 14,759 4,211 1,812,306
56 18,970 14,725 4,245 1,808,060
57 18,970 14,690 4,280 1,803,780
58 18,970 14,656 4,315 1,799,466
59 18,970 14,621 4,350 1,795,116
60 18,970 14,585 4,385 1,790,731
61 18,970 14,550 4,421 1,786,310
62 18,970 14,514 4,457 1,781,854
63 18,970 14,478 4,493 1,777,361
64 18,970 14,441 4,529 1,772,832
65 18,970 14,404 4,566 1,768,266
66 18,970 14,367 4,603 1,763,663
67 18,970 14,330 4,641 1,759,022
68 18,970 14,292 4,678 1,754,344
69 18,970 14,254 4,716 1,749,627
70 18,970 14,216 4,755 1,744,873
71 18,970 14,177 4,793 1,740,080
72 18,970 14,138 4,832 1,735,247
73 18,970 14,099 4,871 1,730,376
74 18,970 14,059 4,911 1,725,465
75 18,970 14,019 4,951 1,720,514
76 18,970 13,979 4,991 1,715,523
77 18,970 13,939 5,032 1,710,491
78 18,970 13,898 5,073 1,705,419
79 18,970 13,857 5,114 1,700,305
80 18,970 13,815 5,155 1,695,149
81 18,970 13,773 5,197 1,689,952
82 18,970 13,731 5,239 1,684,713
83 18,970 13,688 5,282 1,679,431
84 18,970 13,645 5,325 1,674,106
85 18,970 13,602 5,368 1,668,737
86 18,970 13,558 5,412 1,663,326
87 18,970 13,515 5,456 1,657,870
88 18,970 13,470 5,500 1,652,370
89 18,970 13,426 5,545 1,646,825
90 18,970 13,380 5,590 1,641,235
91 18,970 13,335 5,635 1,635,600
92 18,970 13,289 5,681 1,629,918
93 18,970 13,243 5,727 1,624,191
94 18,970 13,197 5,774 1,618,417
95 18,970 13,150 5,821 1,612,597
96 18,970 13,102 5,868 1,606,729
97 18,970 13,055 5,916 1,600,813
98 18,970 13,007 5,964 1,594,849
99 18,970 12,958 6,012 1,588,837
100 18,970 12,909 6,061 1,582,776
101 18,970 12,860 6,110 1,576,666
102 18,970 12,810 6,160 1,570,506
103 18,970 12,760 6,210 1,564,296
104 18,970 12,710 6,260 1,558,036
105 18,970 12,659 6,311 1,551,724
106 18,970 12,608 6,363 1,545,362
107 18,970 12,556 6,414 1,538,947
108 18,970 12,504 6,466 1,532,481
109 18,970 12,451 6,519 1,525,962
110 18,970 12,398 6,572 1,519,390
111 18,970 12,345 6,625 1,512,765
112 18,970 12,291 6,679 1,506,086
113 18,970 12,237 6,733 1,499,352
114 18,970 12,182 6,788 1,492,564
115 18,970 12,127 6,843 1,485,721
116 18,970 12,071 6,899 1,478,822
117 18,970 12,015 6,955 1,471,867
118 18,970 11,959 7,011 1,464,856
119 18,970 11,902 7,068 1,457,787
120 18,970 11,845 7,126 1,450,662
121 18,970 11,787 7,184 1,443,478
122 18,970 11,728 7,242 1,436,236
123 18,970 11,669 7,301 1,428,935
124 18,970 11,610 7,360 1,421,575
125 18,970 11,550 7,420 1,414,155
126 18,970 11,490 7,480 1,406,674
127 18,970 11,429 7,541 1,399,133
128 18,970 11,368 7,602 1,391,531
129 18,970 11,306 7,664 1,383,867
130 18,970 11,244 7,726 1,376,140
131 18,970 11,181 7,789 1,368,351
132 18,970 11,118 7,852 1,360,499
133 18,970 11,054 7,916 1,352,582
134 18,970 10,990 7,981 1,344,602
135 18,970 10,925 8,045 1,336,556
136 18,970 10,860 8,111 1,328,445
137 18,970 10,794 8,177 1,320,269
138 18,970 10,727 8,243 1,312,026
139 18,970 10,660 8,310 1,303,715
140 18,970 10,593 8,378 1,295,338
141 18,970 10,525 8,446 1,286,892
142 18,970 10,456 8,514 1,278,378
143 18,970 10,387 8,584 1,269,794
144 18,970 10,317 8,653 1,261,141
145 18,970 10,247 8,724 1,252,417
146 18,970 10,176 8,794 1,243,623
147 18,970 10,104 8,866 1,234,757
148 18,970 10,032 8,938 1,225,819
149 18,970 9,960 9,011 1,216,808
150 18,970 9,887 9,084 1,207,725
151 18,970 9,813 9,158 1,198,567
152 18,970 9,738 9,232 1,189,335
153 18,970 9,663 9,307 1,180,028
154 18,970 9,588 9,383 1,170,646
155 18,970 9,511 9,459 1,161,187
156 18,970 9,435 9,536 1,151,651
157 18,970 9,357 9,613 1,142,038
158 18,970 9,279 9,691 1,132,347
159 18,970 9,200 9,770 1,122,577
160 18,970 9,121 9,849 1,112,727
161 18,970 9,041 9,929 1,102,798
162 18,970 8,960 10,010 1,092,788
163 18,970 8,879 10,091 1,082,696
164 18,970 8,797 10,173 1,072,523
165 18,970 8,714 10,256 1,062,267
166 18,970 8,631 10,339 1,051,927
167 18,970 8,547 10,423 1,041,504
168 18,970 8,462 10,508 1,030,996
169 18,970 8,377 10,593 1,020,402
170 18,970 8,291 10,680 1,009,723
171 18,970 8,204 10,766 998,956
172 18,970 8,117 10,854 988,102
173 18,970 8,028 10,942 977,160
174 18,970 7,939 11,031 966,130
175 18,970 7,850 11,121 955,009
176 18,970 7,759 11,211 943,798
177 18,970 7,668 11,302 932,496
178 18,970 7,577 11,394 921,102
179 18,970 7,484 11,486 909,616
180 18,970 7,391 11,580 898,036
181 18,970 7,297 11,674 886,362
182 18,970 7,202 11,769 874,594
183 18,970 7,106 11,864 862,730
184 18,970 7,010 11,961 850,769
185 18,970 6,912 12,058 838,711
186 18,970 6,815 12,156 826,555
187 18,970 6,716 12,255 814,301
188 18,970 6,616 12,354 801,947
189 18,970 6,516 12,455 789,492
190 18,970 6,415 12,556 776,936
191 18,970 6,313 12,658 764,279
192 18,970 6,210 12,761 751,518
193 18,970 6,106 12,864 738,654
194 18,970 6,002 12,969 725,685
195 18,970 5,896 13,074 712,611
196 18,970 5,790 13,180 699,430
197 18,970 5,683 13,287 686,143
198 18,970 5,575 13,395 672,748
199 18,970 5,466 13,504 659,243
200 18,970 5,356 13,614 645,629
201 18,970 5,246 13,725 631,905
202 18,970 5,134 13,836 618,069
203 18,970 5,022 13,949 604,120
204 18,970 4,908 14,062 590,058
205 18,970 4,794 14,176 575,882
206 18,970 4,679 14,291 561,591
207 18,970 4,563 14,407 547,183
208 18,970 4,446 14,524 532,659
209 18,970 4,328 14,642 518,016
210 18,970 4,209 14,761 503,255
211 18,970 4,089 14,881 488,374
212 18,970 3,968 15,002 473,371
213 18,970 3,846 15,124 458,247
214 18,970 3,723 15,247 443,000
215 18,970 3,599 15,371 427,629
216 18,970 3,474 15,496 412,133
217 18,970 3,349 15,622 396,511
218 18,970 3,222 15,749 380,763
219 18,970 3,094 15,877 364,886
220 18,970 2,965 16,006 348,881
221 18,970 2,835 16,136 332,745
222 18,970 2,704 16,267 316,478
223 18,970 2,571 16,399 300,079
224 18,970 2,438 16,532 283,547
225 18,970 2,304 16,667 266,880
226 18,970 2,168 16,802 250,078
227 18,970 2,032 16,938 233,140
228 18,970 1,894 17,076 216,064
229 18,970 1,756 17,215 198,849
230 18,970 1,616 17,355 181,494
231 18,970 1,475 17,496 163,999
232 18,970 1,332 17,638 146,361
233 18,970 1,189 17,781 128,580
234 18,970 1,045 17,926 110,654
235 18,970 899 18,071 92,583
236 18,970 752 18,218 74,365
237 18,970 604 18,366 55,999
238 18,970 455 18,515 37,483
239 18,970 305 18,666 18,817
240 18,970 153 18,817 (0)