Home loan · free calculator

Home Loan Prepayment Calculator

Model prepayments from today onward without confusing future savings with interest already paid.

Your example inputs

Adjust the numbers

Defaults are examples, not current market rates or personal advice.

Illustrative result

Your comparison

Current balance₹46,74,300
Current EMI₹43,391
Future interest — no prepayment₹41,77,497
Future interest — with prepayment₹23,57,177
Future interest saved₹18,20,320
Time saved76 months
New payoff time128 months

Savings compare future interest from today. Interest already paid is excluded.

View repayment schedule (128 months)
MonthPaymentPrincipalInterestBalance
1₹53,391₹20,282₹33,110₹46,54,019
2₹53,391₹20,425₹32,966₹46,33,594
3₹53,391₹20,570₹32,821₹46,13,024
4₹53,391₹20,716₹32,676₹45,92,308
5₹53,391₹20,862₹32,529₹45,71,446
6₹2,53,391₹2,21,010₹32,381₹43,50,436
7₹53,391₹22,576₹30,816₹43,27,860
8₹53,391₹22,735₹30,656₹43,05,125
9₹53,391₹22,897₹30,495₹42,82,228
10₹53,391₹23,059₹30,332₹42,59,170
11₹53,391₹23,222₹30,169₹42,35,948
12₹53,391₹23,387₹30,005₹42,12,561
13₹53,391₹23,552₹29,839₹41,89,009
14₹53,391₹23,719₹29,672₹41,65,290
15₹53,391₹23,887₹29,504₹41,41,403
16₹53,391₹24,056₹29,335₹41,17,347
17₹53,391₹24,227₹29,165₹40,93,120
18₹53,391₹24,398₹28,993₹40,68,722
19₹53,391₹24,571₹28,820₹40,44,151
20₹53,391₹24,745₹28,646₹40,19,406
21₹53,391₹24,920₹28,471₹39,94,485
22₹53,391₹25,097₹28,294₹39,69,388
23₹53,391₹25,275₹28,117₹39,44,114
24₹53,391₹25,454₹27,937₹39,18,660
25₹53,391₹25,634₹27,757₹38,93,026
26₹53,391₹25,816₹27,576₹38,67,210
27₹53,391₹25,998₹27,393₹38,41,212
28₹53,391₹26,183₹27,209₹38,15,029
29₹53,391₹26,368₹27,023₹37,88,661
30₹53,391₹26,555₹26,836₹37,62,107
31₹53,391₹26,743₹26,648₹37,35,364
32₹53,391₹26,932₹26,459₹37,08,431
33₹53,391₹27,123₹26,268₹36,81,308
34₹53,391₹27,315₹26,076₹36,53,993
35₹53,391₹27,509₹25,882₹36,26,484
36₹53,391₹27,704₹25,688₹35,98,781
37₹53,391₹27,900₹25,491₹35,70,881
38₹53,391₹28,097₹25,294₹35,42,783
39₹53,391₹28,296₹25,095₹35,14,487
40₹53,391₹28,497₹24,894₹34,85,990
41₹53,391₹28,699₹24,692₹34,57,291
42₹53,391₹28,902₹24,489₹34,28,389
43₹53,391₹29,107₹24,284₹33,99,283
44₹53,391₹29,313₹24,078₹33,69,970
45₹53,391₹29,521₹23,871₹33,40,449
46₹53,391₹29,730₹23,662₹33,10,720
47₹53,391₹29,940₹23,451₹32,80,779
48₹53,391₹30,152₹23,239₹32,50,627
49₹53,391₹30,366₹23,025₹32,20,261
50₹53,391₹30,581₹22,810₹31,89,680
51₹53,391₹30,798₹22,594₹31,58,883
52₹53,391₹31,016₹22,375₹31,27,867
53₹53,391₹31,235₹22,156₹30,96,631
54₹53,391₹31,457₹21,934₹30,65,175
55₹53,391₹31,680₹21,712₹30,33,495
56₹53,391₹31,904₹21,487₹30,01,591
57₹53,391₹32,130₹21,261₹29,69,461
58₹53,391₹32,357₹21,034₹29,37,104
59₹53,391₹32,587₹20,804₹29,04,517
60₹53,391₹32,817₹20,574₹28,71,700
61₹53,391₹33,050₹20,341₹28,38,650
62₹53,391₹33,284₹20,107₹28,05,366
63₹53,391₹33,520₹19,871₹27,71,846
64₹53,391₹33,757₹19,634₹27,38,089
65₹53,391₹33,996₹19,395₹27,04,092
66₹53,391₹34,237₹19,154₹26,69,855
67₹53,391₹34,480₹18,911₹26,35,375
68₹53,391₹34,724₹18,667₹26,00,651
69₹53,391₹34,970₹18,421₹25,65,682
70₹53,391₹35,218₹18,174₹25,30,464
71₹53,391₹35,467₹17,924₹24,94,997
72₹53,391₹35,718₹17,673₹24,59,279
73₹53,391₹35,971₹17,420₹24,23,307
74₹53,391₹36,226₹17,165₹23,87,081
75₹53,391₹36,483₹16,908₹23,50,599
76₹53,391₹36,741₹16,650₹23,13,858
77₹53,391₹37,001₹16,390₹22,76,856
78₹53,391₹37,263₹16,128₹22,39,593
79₹53,391₹37,527₹15,864₹22,02,065
80₹53,391₹37,793₹15,598₹21,64,272
81₹53,391₹38,061₹15,330₹21,26,211
82₹53,391₹38,330₹15,061₹20,87,881
83₹53,391₹38,602₹14,789₹20,49,279
84₹53,391₹38,875₹14,516₹20,10,403
85₹53,391₹39,151₹14,240₹19,71,253
86₹53,391₹39,428₹13,963₹19,31,824
87₹53,391₹39,707₹13,684₹18,92,117
88₹53,391₹39,989₹13,402₹18,52,128
89₹53,391₹40,272₹13,119₹18,11,856
90₹53,391₹40,557₹12,834₹17,71,299
91₹53,391₹40,844₹12,547₹17,30,455
92₹53,391₹41,134₹12,257₹16,89,321
93₹53,391₹41,425₹11,966₹16,47,896
94₹53,391₹41,719₹11,673₹16,06,177
95₹53,391₹42,014₹11,377₹15,64,163
96₹53,391₹42,312₹11,079₹15,21,852
97₹53,391₹42,611₹10,780₹14,79,240
98₹53,391₹42,913₹10,478₹14,36,327
99₹53,391₹43,217₹10,174₹13,93,110
100₹53,391₹43,523₹9,868₹13,49,587
101₹53,391₹43,832₹9,560₹13,05,755
102₹53,391₹44,142₹9,249₹12,61,613
103₹53,391₹44,455₹8,936₹12,17,158
104₹53,391₹44,770₹8,622₹11,72,389
105₹53,391₹45,087₹8,304₹11,27,302
106₹53,391₹45,406₹7,985₹10,81,896
107₹53,391₹45,728₹7,663₹10,36,168
108₹53,391₹46,052₹7,340₹9,90,116
109₹53,391₹46,378₹7,013₹9,43,738
110₹53,391₹46,706₹6,685₹8,97,032
111₹53,391₹47,037₹6,354₹8,49,995
112₹53,391₹47,370₹6,021₹8,02,625
113₹53,391₹47,706₹5,685₹7,54,919
114₹53,391₹48,044₹5,347₹7,06,875
115₹53,391₹48,384₹5,007₹6,58,491
116₹53,391₹48,727₹4,664₹6,09,764
117₹53,391₹49,072₹4,319₹5,60,692
118₹53,391₹49,420₹3,972₹5,11,272
119₹53,391₹49,770₹3,622₹4,61,503
120₹53,391₹50,122₹3,269₹4,11,380
121₹53,391₹50,477₹2,914₹3,60,903
122₹53,391₹50,835₹2,556₹3,10,068
123₹53,391₹51,195₹2,196₹2,58,874
124₹53,391₹51,557₹1,834₹2,07,316
125₹53,391₹51,923₹1,468₹1,55,393
126₹53,391₹52,290₹1,101₹1,03,103
127₹53,391₹52,661₹730₹50,442
128₹50,799₹50,442₹357₹0

How this loan prepayment works

The current balance is reconstructed after paid EMIs. Each future month applies interest to the opening balance, then the scheduled EMI, recurring extra amount and any selected lump sum reduce principal.

Worked example

An illustrative borrower with a ₹50 lakh, 20-year loan can compare the normal remaining schedule with ₹10,000 extra each month and a ₹2 lakh payment six months from now.

Try it yourself: the form above starts with these illustrative values. Change any input to see the result and chart update instantly.

Assumptions used

  • Prepayments are applied after interest for the selected month.
  • The contractual rate and scheduled EMI remain constant.
  • Savings are measured from today, excluding interest already paid.

What this estimate does not cover

  • Confirm minimum prepayment amounts, timing and fees with the lender.
  • The model does not forecast future floating-rate changes.

Financial contracts can use day-count, rounding, reset and fee conventions that differ from this educational model. Use your lender’s official schedule for a contractual figure.

Frequently asked questions

What does interest saved mean?

It is future baseline interest minus future interest under the selected prepayment plan.

Can a prepayment exceed the balance?

The engine caps it at the remaining principal and never produces a negative balance.

Are prepayment charges included?

No. Check your agreement and lender; rules depend on loan and borrower circumstances.

Official references

Regulatory statements are deliberately limited and linked to primary sources. These sources were last reviewed on 3 November 2026.