Enter the loan information

Loan Amount ₹35,55,201.40

Interest Rate 8.2
Loan Tenure (months) 60
EMI ₹72,427
Final Disbursement Date Mar-2020

Regular Home Loan

Month Balance
Principal Interest (End of Month)
Mar-2020 ₹35,55,201.40
1 Apr-2020 ₹48,133.56 ₹24,293.88 ₹35,07,067.84
2 May-2020 ₹48,462.48 ₹23,964.96 ₹34,58,605.36
3 Jun-2020 ₹48,793.64 ₹23,633.80 ₹34,09,811.73
4 Jul-2020 ₹49,127.06 ₹23,300.38 ₹33,60,684.67
5 Aug-2020 ₹49,462.76 ₹22,964.68 ₹33,11,221.91
6 Sep-2020 ₹49,800.76 ₹22,626.68 ₹32,61,421.15
7 Oct-2020 ₹50,141.06 ₹22,286.38 ₹32,11,280.09
8 Nov-2020 ₹50,483.69 ₹21,943.75 ₹31,60,796.40
9 Dec-2020 ₹50,828.66 ₹21,598.78 ₹31,09,967.74
10 Jan-2021 ₹51,175.99 ₹21,251.45 ₹30,58,791.74
11 Feb-2021 ₹51,525.70 ₹20,901.74 ₹30,07,266.05
12 Mar-2021 ₹51,877.79 ₹20,549.65 ₹29,55,388.26
13 Apr-2021 ₹52,232.29 ₹20,195.15 ₹29,03,155.97
14 May-2021 ₹52,589.21 ₹19,838.23 ₹28,50,566.77
15 Jun-2021 ₹52,948.57 ₹19,478.87 ₹27,97,618.20
16 Jul-2021 ₹53,310.38 ₹19,117.06 ₹27,44,307.82
17 Aug-2021 ₹53,674.67 ₹18,752.77 ₹26,90,633.15
18 Sep-2021 ₹54,041.45 ₹18,385.99 ₹26,36,591.71
19 Oct-2021 ₹54,410.73 ₹18,016.71 ₹25,82,180.98
20 Nov-2021 ₹54,782.54 ₹17,644.90 ₹25,27,398.44
21 Dec-2021 ₹55,156.88 ₹17,270.56 ₹24,72,241.56
22 Jan-2022 ₹55,533.79 ₹16,893.65 ₹24,16,707.77
23 Feb-2022 ₹55,913.27 ₹16,514.17 ₹23,60,794.50
24 Mar-2022 ₹56,295.34 ₹16,132.10 ₹23,04,499.16
25 Apr-2022 ₹56,680.03 ₹15,747.41 ₹22,47,819.13
26 May-2022 ₹57,067.34 ₹15,360.10 ₹21,90,751.79
27 Jun-2022 ₹57,457.30 ₹14,970.14 ₹21,33,294.49
28 Jul-2022 ₹57,849.93 ₹14,577.51 ₹20,75,444.56
29 Aug-2022 ₹58,245.23 ₹14,182.20 ₹20,17,199.33
30 Sep-2022 ₹58,643.24 ₹13,784.20 ₹19,58,556.08
31 Oct-2022 ₹59,043.97 ₹13,383.47 ₹18,99,512.11
32 Nov-2022 ₹59,447.44 ₹12,980.00 ₹18,40,064.67
33 Dec-2022 ₹59,853.66 ₹12,573.78 ₹17,80,211.01
34 Jan-2023 ₹60,262.66 ₹12,164.78 ₹17,19,948.34
35 Feb-2023 ₹60,674.46 ₹11,752.98 ₹16,59,273.89
36 Mar-2023 ₹61,089.07 ₹11,338.37 ₹15,98,184.82
37 Apr-2023 ₹61,506.51 ₹10,920.93 ₹15,36,678.31
38 May-2023 ₹61,926.80 ₹10,500.64 ₹14,74,751.50
39 Jun-2023 ₹62,349.97 ₹10,077.47 ₹14,12,401.53
40 Jul-2023 ₹62,776.03 ₹9,651.41 ₹13,49,625.51
41 Aug-2023 ₹63,205.00 ₹9,222.44 ₹12,86,420.51
42 Sep-2023 ₹63,636.90 ₹8,790.54 ₹12,22,783.61
43 Oct-2023 ₹64,071.75 ₹8,355.69 ₹11,58,711.86
44 Nov-2023 ₹64,509.57 ₹7,917.86 ₹10,94,202.28
45 Dec-2023 ₹64,950.39 ₹7,477.05 ₹10,29,251.89
46 Jan-2024 ₹65,394.22 ₹7,033.22 ₹9,63,857.68
47 Feb-2024 ₹65,841.08 ₹6,586.36 ₹8,98,016.60
48 Mar-2024 ₹66,290.99 ₹6,136.45 ₹8,31,725.61
49 Apr-2024 ₹66,743.98 ₹5,683.46 ₹7,64,981.63
50 May-2024 ₹67,200.06 ₹5,227.37 ₹6,97,781.56
51 Jun-2024 ₹67,659.26 ₹4,768.17 ₹6,30,122.30
52 Jul-2024 ₹68,121.60 ₹4,305.84 ₹5,62,000.69
53 Aug-2024 ₹68,587.10 ₹3,840.34 ₹4,93,413.59
54 Sep-2024 ₹69,055.78 ₹3,371.66 ₹4,24,357.81
55 Oct-2024 ₹69,527.66 ₹2,899.78 ₹3,54,830.15
56 Nov-2024 ₹70,002.77 ₹2,424.67 ₹2,84,827.39
57 Dec-2024 ₹70,481.12 ₹1,946.32 ₹2,14,346.27
58 Jan-2025 ₹70,962.74 ₹1,464.70 ₹1,43,383.53
59 Feb-2025 ₹71,447.65 ₹979.79 ₹71,935.88