Skip to main content

Repo rate from the macro board

Checking the macro board for the latest RBI repo rate.

Home loans run long, so most of the early EMIs are interest. The schedule shows how the balance falls year by year and how much the loan really costs.

Results

Monthly EMI₹43,391for 20 years at 8.50%
Total interest₹54.14 L108% of the principal
Total payment₹1.04 cr
Interest share of the first EMI82%falls as the balance shrinks

Monthly rests make the 8.50% nominal rate 8.84% effective a year.

Principal and interest paid each year

02 L4 LYear 1: principal ₹99,511, interest ₹4,21,182Year 1: interest ₹4,21,182Y1Year 2: principal ₹1,08,307, interest ₹4,12,387Year 2: interest ₹4,12,387Year 3: principal ₹1,17,881, interest ₹4,02,813Year 3: interest ₹4,02,813Y3Year 4: principal ₹1,28,300, interest ₹3,92,394Year 4: interest ₹3,92,394Year 5: principal ₹1,39,641, interest ₹3,81,053Year 5: interest ₹3,81,053Y5Year 6: principal ₹1,51,984, interest ₹3,68,710Year 6: interest ₹3,68,710Year 7: principal ₹1,65,418, interest ₹3,55,276Year 7: interest ₹3,55,276Y7Year 8: principal ₹1,80,039, interest ₹3,40,655Year 8: interest ₹3,40,655Year 9: principal ₹1,95,953, interest ₹3,24,741Year 9: interest ₹3,24,741Y9Year 10: principal ₹2,13,274, interest ₹3,07,420Year 10: interest ₹3,07,420Year 11: principal ₹2,32,125, interest ₹2,88,569Year 11: interest ₹2,88,569Y11Year 12: principal ₹2,52,643, interest ₹2,68,051Year 12: interest ₹2,68,051Year 13: principal ₹2,74,974, interest ₹2,45,720Year 13: interest ₹2,45,720Y13Year 14: principal ₹2,99,279, interest ₹2,21,415Year 14: interest ₹2,21,415Year 15: principal ₹3,25,733, interest ₹1,94,961Year 15: interest ₹1,94,961Y15Year 16: principal ₹3,54,525, interest ₹1,66,169Year 16: interest ₹1,66,169Year 17: principal ₹3,85,862, interest ₹1,34,832Year 17: interest ₹1,34,832Y17Year 18: principal ₹4,19,968, interest ₹1,00,726Year 18: interest ₹1,00,726Year 19: principal ₹4,57,090, interest ₹63,604Year 19: interest ₹63,604Y19Year 20: principal ₹4,97,492, interest ₹23,202Year 20: interest ₹23,202Y20
PrincipalInterest

Amortisation, year by year

YearPaidPrincipalInterestBalance at year end
1₹5,20,694₹99,511₹4,21,182₹49,00,489
2₹5,20,694₹1,08,307₹4,12,387₹47,92,181
3₹5,20,694₹1,17,881₹4,02,813₹46,74,300
4₹5,20,694₹1,28,300₹3,92,394₹45,46,000
5₹5,20,694₹1,39,641₹3,81,053₹44,06,359
6₹5,20,694₹1,51,984₹3,68,710₹42,54,375
7₹5,20,694₹1,65,418₹3,55,276₹40,88,957
8₹5,20,694₹1,80,039₹3,40,655₹39,08,918
9₹5,20,694₹1,95,953₹3,24,741₹37,12,965
10₹5,20,694₹2,13,274₹3,07,420₹34,99,691
11₹5,20,694₹2,32,125₹2,88,569₹32,67,566
12₹5,20,694₹2,52,643₹2,68,051₹30,14,923
13₹5,20,694₹2,74,974₹2,45,720₹27,39,949
14₹5,20,694₹2,99,279₹2,21,415₹24,40,670
15₹5,20,694₹3,25,733₹1,94,961₹21,14,937
16₹5,20,694₹3,54,525₹1,66,169₹17,60,412
17₹5,20,694₹3,85,862₹1,34,832₹13,74,550
18₹5,20,694₹4,19,968₹1,00,726₹9,54,582
19₹5,20,694₹4,57,090₹63,604₹4,97,492
20₹5,20,694₹4,97,492₹23,202₹0

Assumptions & formula

Reducing-balance EMI, monthly rests
EMI = P × i × (1 + i)n ÷ ((1 + i)n − 1), i = annual rate ÷ 12, n = months. Each month's interest is calculated on the outstanding balance; the rest of the EMI repays principal.
  • A fixed rate is assumed for the whole tenure. Floating-rate changes may reset the EMI or tenure.
  • Processing fee and insurance are paid up front and are not financed.

Calculators are for information and planning. Outputs depend on the inputs and assumptions you enter and are not a recommendation to buy, sell or hold any security or product. Streetgains Technologies Private Limited is a SEBI Registered Research Analyst (INH000017082); it is not a loan provider, tax adviser or mutual fund distributor.