500,00050,000,000
615
130
48% / 52%
Principal / Interest
Monthly EMI
₹43,391
Principal
₹50,00,000
Interest
₹54,13,879

Amortization Schedule

Month-wise breakdown

MonthPrincipalInterestBalance
1₹7,974₹35,417₹49,92,026
2₹8,031₹35,360₹49,83,995
3₹8,088₹35,303₹49,75,907
4₹8,145₹35,246₹49,67,762
5₹8,203₹35,188₹49,59,559
6₹8,261₹35,130₹49,51,299
7₹8,319₹35,072₹49,42,979
8₹8,378₹35,013₹49,34,601
9₹8,438₹34,953₹49,26,164
10₹8,497₹34,894₹49,17,666
11₹8,558₹34,833₹49,09,109
12₹8,618₹34,773₹49,00,491
13₹8,679₹34,712₹48,91,811
14₹8,741₹34,650₹48,83,071
15₹8,803₹34,588₹48,74,268
16₹8,865₹34,526₹48,65,403
17₹8,928₹34,463₹48,56,475
18₹8,991₹34,400₹48,47,484
19₹9,055₹34,336₹48,38,430
20₹9,119₹34,272₹48,29,311
21₹9,183₹34,208₹48,20,128
22₹9,248₹34,143₹48,10,879
23₹9,314₹34,077₹48,01,565
24₹9,380₹34,011₹47,92,185
25₹9,446₹33,945₹47,82,739
26₹9,513₹33,878₹47,73,226
27₹9,581₹33,810₹47,63,645
28₹9,649₹33,742₹47,53,997
29₹9,717₹33,674₹47,44,280
30₹9,786₹33,605₹47,34,494
31₹9,855₹33,536₹47,24,639
32₹9,925₹33,466₹47,14,714
33₹9,995₹33,396₹47,04,719
34₹10,066₹33,325₹46,94,653
35₹10,137₹33,254₹46,84,516
36₹10,209₹33,182₹46,74,307
37₹10,281₹33,110₹46,64,026
38₹10,354₹33,037₹46,53,672
39₹10,427₹32,964₹46,43,244
40₹10,501₹32,890₹46,32,743
41₹10,576₹32,815₹46,22,167
42₹10,651₹32,740₹46,11,516
43₹10,726₹32,665₹46,00,790
44₹10,802₹32,589₹45,89,988
45₹10,879₹32,512₹45,79,110
46₹10,956₹32,435₹45,68,154
47₹11,033₹32,358₹45,57,121
48₹11,111₹32,280₹45,46,009
49₹11,190₹32,201₹45,34,819
50₹11,269₹32,122₹45,23,550
51₹11,349₹32,042₹45,12,201
52₹11,430₹31,961₹45,00,771
53₹11,511₹31,880₹44,89,261
54₹11,592₹31,799₹44,77,668
55₹11,674₹31,717₹44,65,994
56₹11,757₹31,634₹44,54,237
57₹11,840₹31,551₹44,42,397
58₹11,924₹31,467₹44,30,473
59₹12,008₹31,383₹44,18,465
60₹12,094₹31,297₹44,06,371
61₹12,179₹31,212₹43,94,192
62₹12,265₹31,126₹43,81,927
63₹12,352₹31,039₹43,69,574
64₹12,440₹30,951₹43,57,134
65₹12,528₹30,863₹43,44,606
66₹12,617₹30,774₹43,31,990
67₹12,706₹30,685₹43,19,284
68₹12,796₹30,595₹43,06,487
69₹12,887₹30,504₹42,93,601
70₹12,978₹30,413₹42,80,623
71₹13,070₹30,321₹42,67,553
72₹13,163₹30,228₹42,54,390
73₹13,256₹30,135₹42,41,135
74₹13,350₹30,041₹42,27,785
75₹13,444₹29,947₹42,14,341
76₹13,539₹29,852₹42,00,801
77₹13,635₹29,756₹41,87,166
78₹13,732₹29,659₹41,73,434
79₹13,829₹29,562₹41,59,605
80₹13,927₹29,464₹41,45,678
81₹14,026₹29,365₹41,31,652
82₹14,125₹29,266₹41,17,527
83₹14,225₹29,166₹41,03,302
84₹14,326₹29,065₹40,88,976
85₹14,427₹28,964₹40,74,548
86₹14,530₹28,861₹40,60,019
87₹14,633₹28,758₹40,45,386
88₹14,736₹28,655₹40,30,650
89₹14,841₹28,550₹40,15,809
90₹14,946₹28,445₹40,00,864
91₹15,052₹28,339₹39,85,812
92₹15,158₹28,233₹39,70,654
93₹15,266₹28,125₹39,55,389
94₹15,374₹28,017₹39,40,015
95₹15,483₹27,908₹39,24,532
96₹15,592₹27,799₹39,08,940
97₹15,703₹27,688₹38,93,237
98₹15,814₹27,577₹38,77,424
99₹15,926₹27,465₹38,61,498
100₹16,039₹27,352₹38,45,459
101₹16,152₹27,239₹38,29,307
102₹16,267₹27,124₹38,13,040
103₹16,382₹27,009₹37,96,658
104₹16,498₹26,893₹37,80,160
105₹16,615₹26,776₹37,63,545
106₹16,733₹26,658₹37,46,812
107₹16,851₹26,540₹37,29,961
108₹16,970₹26,421₹37,12,991
109₹17,091₹26,300₹36,95,900
110₹17,212₹26,179₹36,78,689
111₹17,334₹26,057₹36,61,355
112₹17,456₹25,935₹36,43,899
113₹17,580₹25,811₹36,26,318
114₹17,705₹25,686₹36,08,614
115₹17,830₹25,561₹35,90,784
116₹17,956₹25,435₹35,72,828
117₹18,083₹25,308₹35,54,744
118₹18,212₹25,179₹35,36,533
119₹18,341₹25,050₹35,18,192
120₹18,470₹24,921₹34,99,722
121₹18,601₹24,790₹34,81,120
122₹18,733₹24,658₹34,62,387
123₹18,866₹24,525₹34,43,521
124₹18,999₹24,392₹34,24,522
125₹19,134₹24,257₹34,05,388
126₹19,270₹24,121₹33,86,119
127₹19,406₹23,985₹33,66,713
128₹19,543₹23,848₹33,47,169
129₹19,682₹23,709₹33,27,487
130₹19,821₹23,570₹33,07,666
131₹19,962₹23,429₹32,87,704
132₹20,103₹23,288₹32,67,601
133₹20,245₹23,146₹32,47,356
134₹20,389₹23,002₹32,26,967
135₹20,533₹22,858₹32,06,433
136₹20,679₹22,712₹31,85,755
137₹20,825₹22,566₹31,64,929
138₹20,973₹22,418₹31,43,957
139₹21,121₹22,270₹31,22,835
140₹21,271₹22,120₹31,01,564
141₹21,422₹21,969₹30,80,143
142₹21,573₹21,818₹30,58,570
143₹21,726₹21,665₹30,36,843
144₹21,880₹21,511₹30,14,963
145₹22,035₹21,356₹29,92,928
146₹22,191₹21,200₹29,70,737
147₹22,348₹21,043₹29,48,389
148₹22,507₹20,884₹29,25,882
149₹22,666₹20,725₹29,03,216
150₹22,827₹20,564₹28,80,390
151₹22,988₹20,403₹28,57,402
152₹23,151₹20,240₹28,34,251
153₹23,315₹20,076₹28,10,936
154₹23,480₹19,911₹27,87,455
155₹23,647₹19,744₹27,63,809
156₹23,814₹19,577₹27,39,995
157₹23,983₹19,408₹27,16,012
158₹24,153₹19,238₹26,91,859
159₹24,324₹19,067₹26,67,536
160₹24,496₹18,895₹26,43,040
161₹24,669₹18,722₹26,18,370
162₹24,844₹18,547₹25,93,526
163₹25,020₹18,371₹25,68,506
164₹25,197₹18,194₹25,43,309
165₹25,376₹18,015₹25,17,933
166₹25,556₹17,835₹24,92,377
167₹25,737₹17,654₹24,66,640
168₹25,919₹17,472₹24,40,721
169₹26,103₹17,288₹24,14,619
170₹26,287₹17,104₹23,88,331
171₹26,474₹16,917₹23,61,858
172₹26,661₹16,730₹23,35,197
173₹26,850₹16,541₹23,08,347
174₹27,040₹16,351₹22,81,306
175₹27,232₹16,159₹22,54,075
176₹27,425₹15,966₹22,26,650
177₹27,619₹15,772₹21,99,031
178₹27,815₹15,576₹21,71,217
179₹28,012₹15,379₹21,43,205
180₹28,210₹15,181₹21,14,995
181₹28,410₹14,981₹20,86,585
182₹28,611₹14,780₹20,57,974
183₹28,814₹14,577₹20,29,161
184₹29,018₹14,373₹20,00,143
185₹29,223₹14,168₹19,70,919
186₹29,430₹13,961₹19,41,489
187₹29,639₹13,752₹19,11,850
188₹29,849₹13,542₹18,82,002
189₹30,060₹13,331₹18,51,941
190₹30,273₹13,118₹18,21,668
191₹30,488₹12,903₹17,91,181
192₹30,703₹12,688₹17,60,477
193₹30,921₹12,470₹17,29,556
194₹31,140₹12,251₹16,98,416
195₹31,361₹12,030₹16,67,056
196₹31,583₹11,808₹16,35,473
197₹31,806₹11,585₹16,03,667
198₹32,032₹11,359₹15,71,635
199₹32,259₹11,132₹15,39,377
200₹32,487₹10,904₹15,06,889
201₹32,717₹10,674₹14,74,172
202₹32,949₹10,442₹14,41,223
203₹33,182₹10,209₹14,08,041
204₹33,417₹9,974₹13,74,624
205₹33,654₹9,737₹13,40,970
206₹33,892₹9,499₹13,07,077
207₹34,133₹9,258₹12,72,945
208₹34,374₹9,017₹12,38,570
209₹34,618₹8,773₹12,03,952
210₹34,863₹8,528₹11,69,089
211₹35,110₹8,281₹11,33,979
212₹35,359₹8,032₹10,98,621
213₹35,609₹7,782₹10,63,012
214₹35,861₹7,530₹10,27,150
215₹36,115₹7,276₹9,91,035
216₹36,371₹7,020₹9,54,664
217₹36,629₹6,762₹9,18,035
218₹36,888₹6,503₹8,81,147
219₹37,150₹6,241₹8,43,997
220₹37,413₹5,978₹8,06,585
221₹37,678₹5,713₹7,68,907
222₹37,945₹5,446₹7,30,962
223₹38,213₹5,178₹6,92,749
224₹38,484₹4,907₹6,54,265
225₹38,757₹4,634₹6,15,508
226₹39,031₹4,360₹5,76,477
227₹39,308₹4,083₹5,37,170
228₹39,586₹3,805₹4,97,583
229₹39,866₹3,525₹4,57,717
230₹40,149₹3,242₹4,17,568
231₹40,433₹2,958₹3,77,135
232₹40,720₹2,671₹3,36,415
233₹41,008₹2,383₹2,95,407
234₹41,299₹2,092₹2,54,109
235₹41,591₹1,800₹2,12,518
236₹41,886₹1,505₹1,70,632
237₹42,182₹1,209₹1,28,450
238₹42,481₹910₹85,969
239₹42,782₹609₹43,186
240₹43,085₹306₹101

Showing first 240 months. Export CSV for full schedule.

Home Loan Interest Rates 2025
Lender CategoryInterest Rate (p.a.)Processing Fee
Public Sector Banks8.35% — 9.50%Low (Max ₹10k)
Private Sector Banks8.75% — 10.50%Medium (0.5% - 1%)
HFCs (Housing Finance)9.00% — 11.50%Medium (0.5% - 2%)
Note: Rates mentioned above are indicative market ranges for borrowers with a Credit Score > 750. Actual rates may vary based on your profile.

What is a Home Loan?

A Home Loan is a secured loan provided by banks or NBFCs to purchase, construct, or renovate a residential property. In India, home loans offer significant tax benefits and long repayment tenures of up to 30 years. Check EMI, eligibility, interest outgo, and tax savings before applying.

This Home Loan EMI Calculator helps you calculate monthly EMI, total interest payable, and tax benefits before applying for a housing loan.

Tax Benefits of Home Loans (2025)

Home loans are the best tax-saving instruments in India. You can claim deductions under two sections:

  • Section 80C: Deduction up to ₹1.5 Lakh on Principal Repayment.
  • Section 24(b): Deduction up to ₹2 Lakh on Interest Payment for a self-occupied property.

Use this calculator to split your EMI into principal and interest components to maximize these claims.

Advertisement

Home Loan EMI Formula

Indian banks calculate Home Loan EMI using the standard reducing balance formula:

E=P×r×(1+r)n(1+r)n1E = P \times r \times \frac{(1 + r)^n}{(1 + r)^n - 1}
  • P = Principal Loan Amount
  • r = Monthly Interest Rate (Annual Rate ÷ 12 ÷ 100)
  • n = Loan Tenure in Months

This Home Loan calculator is maintained by Fincado and follows RBI-aligned lending formulas used by Indian banks and housing finance companies.

Related Loan Calculators

Frequently Asked Questions

It helps you estimate your monthly EMI, total interest cost, and tax benefits, allowing you to choose the right loan amount and tenure.

Fincado Research Team

Fact Checked

Our analysis is built on deep-dive research into RBI Benchmarks and lender-specific disclosures. We verify every interest rate and fee structure against real-world borrower approvals to ensure the highest level of accuracy for Indian home buyers.

Verified: Jan 2026
Methodology: Data-Driven
Editorial Guidelines