Loan Calculator
Calculate your EMI (Equated Monthly Installment), total interest, and view the complete amortization schedule
Loan Details
How This is Calculated
EMI Formula: EMI = P × r × (1 + r)^n / ((1 + r)^n - 1)
Where:
- P = Principal amount
- r = Monthly interest rate (annual rate ÷ 12)
- n = Number of monthly payments (years × 12)
Each payment is split between interest (based on remaining balance) and principal repayment.
Monthly Payment (EMI)
$16,717.55
Total Interest
$3,053.00
Total Principal
$1,000,000.00
Total Amount Paid
$1,003,053.00
Payment Breakdown
Balance Over Time
Amortization Schedule(60 months)
| Month | Payment | Principal | Interest | Balance |
|---|---|---|---|---|
| 1 | $16,717.55 | $16,617.55 | $100.00 | $983,382.45 |
| 2 | $16,717.55 | $16,619.21 | $98.34 | $966,763.24 |
| 3 | $16,717.55 | $16,620.87 | $96.68 | $950,142.36 |
| 4 | $16,717.55 | $16,622.54 | $95.01 | $933,519.83 |
| 5 | $16,717.55 | $16,624.20 | $93.35 | $916,895.63 |
| 6 | $16,717.55 | $16,625.86 | $91.69 | $900,269.77 |
| 7 | $16,717.55 | $16,627.52 | $90.03 | $883,642.25 |
| 8 | $16,717.55 | $16,629.19 | $88.36 | $867,013.06 |
| 9 | $16,717.55 | $16,630.85 | $86.70 | $850,382.21 |
| 10 | $16,717.55 | $16,632.51 | $85.04 | $833,749.70 |
| 11 | $16,717.55 | $16,634.18 | $83.37 | $817,115.53 |
| 12 | $16,717.55 | $16,635.84 | $81.71 | $800,479.69 |