Free tool · No signup

EMI calculator with the full repayment schedule

Work out the EMI on a home, car or personal loan — and see every month of it. Interest is calculated on the reducing balance to the paise, the same way your bank does it.

  • Reducing balance, to the paise
  • Every instalment, not just the total
  • Nothing you type leaves your browser
% per year
months · 20y

Monthly EMI

₹22,093

Track this loan free
Principal
₹25,00,000
Total interest
₹28,02,170
Total payable
₹53,02,170
What you actually pay53% of it is interest

Where each instalment goes

Principal Interest
Month 1Crossover · month 146Month 240

Until month 146, more of every instalment goes to interest than to clearing the loan.

Repayment schedule

240 instalments. The final one is trimmed to whatever is left.

MonthInterestPrincipalBalance
1₹18,229₹3,864₹24,96,136
2₹18,201₹3,892₹24,92,244
3₹18,173₹3,920₹24,88,324
4₹18,144₹3,949₹24,84,375
5₹18,115₹3,978₹24,80,397
6₹18,086₹4,007₹24,76,390
7₹18,057₹4,036₹24,72,354
8₹18,028₹4,065₹24,68,289
9₹17,998₹4,095₹24,64,194
10₹17,968₹4,125₹24,60,069
11₹17,938₹4,155₹24,55,914
12₹17,908₹4,185₹24,51,729

A calculator tells you the plan. MyX tells you where you are.

Track the loan for real: log each EMI as you pay it, watch the outstanding balance fall, handle a floating-rate change mid-tenure, and see what a prepayment actually saves — alongside your budgets, bills and everything else.

Start tracking free

Common questions

EMI = P × r × (1+r)^n ÷ ((1+r)^n − 1), where P is the principal, r is the monthly interest rate (annual rate ÷ 12 ÷ 100) and n is the number of months. This calculator uses that formula and then walks the loan month by month on a reducing balance, so the schedule matches what your bank posts.