₹1 Crore Home Loan EMI Calculator

EMI, total interest and required salary for a ₹1 Crore home loan.

Updated · By HisaabCalc Editorial Team · How it’s calculated

₹
₹1,00,00,000 · 1 Crore
%
yrs
Monthly EMI₹86,782₹1 Cr at 8.5% for 20 years
Principal amount
₹1,00,00,000
Total interest
₹1,08,27,758
Total amount payable
₹2,08,27,758
Interest as % of principal
108.3%
Principal: ₹1,00,00,000 (48.0%)Interest: ₹1,08,27,758 (52.0%)
  • Principal₹1,00,00,00048.0%
  • Interest₹1,08,27,75852.0%

Principal vs interest paid each year

  • Principal
  • Interest
  • Outstanding balance
₹0₹25 L₹50 L₹75 L₹1 CrY1 Principal: ₹1,99,023 Interest: ₹8,42,365 Outstanding balance: ₹98,00,977Y2 Principal: ₹2,16,615 Interest: ₹8,24,773 Outstanding balance: ₹95,84,362Y3 Principal: ₹2,35,762 Interest: ₹8,05,626 Outstanding balance: ₹93,48,601Y4 Principal: ₹2,56,601 Interest: ₹7,84,787 Outstanding balance: ₹90,92,000Y5 Principal: ₹2,79,282 Interest: ₹7,62,106 Outstanding balance: ₹88,12,718Y6 Principal: ₹3,03,968 Interest: ₹7,37,420 Outstanding balance: ₹85,08,750Y7 Principal: ₹3,30,836 Interest: ₹7,10,552 Outstanding balance: ₹81,77,915Y8 Principal: ₹3,60,079 Interest: ₹6,81,309 Outstanding balance: ₹78,17,836Y9 Principal: ₹3,91,906 Interest: ₹6,49,482 Outstanding balance: ₹74,25,930Y10 Principal: ₹4,26,547 Interest: ₹6,14,841 Outstanding balance: ₹69,99,382Y11 Principal: ₹4,64,250 Interest: ₹5,77,138 Outstanding balance: ₹65,35,132Y12 Principal: ₹5,05,286 Interest: ₹5,36,102 Outstanding balance: ₹60,29,846Y13 Principal: ₹5,49,948 Interest: ₹4,91,439 Outstanding balance: ₹54,79,898Y14 Principal: ₹5,98,559 Interest: ₹4,42,829 Outstanding balance: ₹48,81,339Y15 Principal: ₹6,51,466 Interest: ₹3,89,922 Outstanding balance: ₹42,29,873Y16 Principal: ₹7,09,050 Interest: ₹3,32,338 Outstanding balance: ₹35,20,823Y17 Principal: ₹7,71,723 Interest: ₹2,69,665 Outstanding balance: ₹27,49,100Y18 Principal: ₹8,39,937 Interest: ₹2,01,451 Outstanding balance: ₹19,09,164Y19 Principal: ₹9,14,179 Interest: ₹1,27,209 Outstanding balance: ₹9,94,984Y20 Principal: ₹9,94,984 Interest: ₹46,403 Outstanding balance: ₹0Y1Y3Y5Y7Y9Y11Y13Y15Y17Y19Y20
Amortisation schedule (yearly)
YearEMIs paidPrincipalInterestBalanceLoan paid
Year 1₹10,41,388₹1,99,023₹8,42,365₹98,00,9772%
Year 2₹10,41,388₹2,16,615₹8,24,773₹95,84,3624.2%
Year 3₹10,41,388₹2,35,762₹8,05,626₹93,48,6016.5%
Year 4₹10,41,388₹2,56,601₹7,84,787₹90,92,0009.1%
Year 5₹10,41,388₹2,79,282₹7,62,106₹88,12,71811.9%
Year 6₹10,41,388₹3,03,968₹7,37,420₹85,08,75014.9%
Year 7₹10,41,388₹3,30,836₹7,10,552₹81,77,91518.2%
Year 8₹10,41,388₹3,60,079₹6,81,309₹78,17,83621.8%
Year 9₹10,41,388₹3,91,906₹6,49,482₹74,25,93025.7%
Year 10₹10,41,388₹4,26,547₹6,14,841₹69,99,38230%
Year 11₹10,41,388₹4,64,250₹5,77,138₹65,35,13234.6%
Year 12₹10,41,388₹5,05,286₹5,36,102₹60,29,84639.7%
Year 13₹10,41,388₹5,49,948₹4,91,439₹54,79,89845.2%
Year 14₹10,41,388₹5,98,559₹4,42,829₹48,81,33951.2%
Year 15₹10,41,388₹6,51,466₹3,89,922₹42,29,87357.7%
Year 16₹10,41,388₹7,09,050₹3,32,338₹35,20,82364.8%
Year 17₹10,41,388₹7,71,723₹2,69,665₹27,49,10072.5%
Year 18₹10,41,388₹8,39,937₹2,01,451₹19,09,16480.9%
Year 19₹10,41,388₹9,14,179₹1,27,209₹9,94,98490.1%
Year 20₹10,41,388₹9,94,984₹46,403₹0100%

Quick answer

The EMI on a ₹1 Crore home loan at 8.5% is ₹86,782 for 20 years, ₹98,474 for 15 years, or ₹76,891 for 30 years. Over 20 years you pay ₹1,08,27,758 in interest. Paying one extra EMI a year would save about ₹21,78,735.

Key takeaways

  • Home loan rates in India track the RBI repo rate for most new floating-rate loans.
  • In the first few years, most of your EMI goes to interest. Early prepayments save the most.
  • Old regime: deduct up to ₹2 lakh interest (Sec 24b) and ₹1.5 lakh principal (Sec 80C). The new regime gives neither for a self-occupied home.

₹1 Crore home loan EMI table

Monthly EMI for ₹1 Crore
Rate5 yrs10 yrs15 yrs20 yrs25 yrs30 yrs
7.5%₹2,00,379₹1,18,702₹92,701₹80,559₹73,899₹69,921
8%₹2,02,764₹1,21,328₹95,565₹83,644₹77,182₹73,376
8.5%₹2,05,165₹1,23,986₹98,474₹86,782₹80,523₹76,891
9%₹2,07,584₹1,26,676₹1,01,427₹89,973₹83,920₹80,462
9.5%₹2,10,019₹1,29,398₹1,04,422₹93,213₹87,370₹84,085
10%₹2,12,470₹1,32,151₹1,07,461₹96,502₹90,870₹87,757

Total interest you will pay

Total interest on ₹1 Crore
Rate10 yrs15 yrs20 yrs25 yrs30 yrs
8%₹45.59 L₹72.02 L₹1.01 Cr₹1.32 Cr₹1.64 Cr
8.5%₹48.78 L₹77.25 L₹1.08 Cr₹1.42 Cr₹1.77 Cr
9%₹52.01 L₹82.57 L₹1.16 Cr₹1.52 Cr₹1.9 Cr

Other loan amounts

₹10 Lakh · ₹15 Lakh · ₹20 Lakh · ₹25 Lakh · ₹30 Lakh · ₹40 Lakh · ₹50 Lakh · ₹60 Lakh · ₹75 Lakh

Home loan EMI formula

EMI = P × r × (1 + r)n ÷ [(1 + r)n − 1]
  • P = loan amount
  • r = monthly interest rate = annual rate ÷ 12 ÷ 100
  • n = tenure in months

Home loan EMI table (2026)

EMI at 8.5% interest
Loan amount10 yrs15 yrs20 yrs25 yrs30 yrs
₹10 L₹12,399₹9,847₹8,678₹8,052₹7,689
₹20 L₹24,797₹19,695₹17,356₹16,105₹15,378
₹25 L₹30,996₹24,618₹21,696₹20,131₹19,223
₹30 L₹37,196₹29,542₹26,035₹24,157₹23,067
₹40 L₹49,594₹39,390₹34,713₹32,209₹30,757
₹50 L₹61,993₹49,237₹43,391₹40,261₹38,446
₹60 L₹74,391₹59,084₹52,069₹48,314₹46,135
₹75 L₹92,989₹73,855₹65,087₹60,392₹57,669
₹1 Cr₹1,23,986₹98,474₹86,782₹80,523₹76,891

Click a loan amount for its EMI at different rates and tenures.

How to lower your home loan cost

  1. Keep a credit score of 750+: lenders price loans by risk.
  2. Make a bigger down payment: a loan-to-value ratio under 80% often gets a better rate.
  3. Prepay early: even one extra EMI a year can cut a 20-year loan by about 3–4 years. Calculate your savings.
  4. Review your rate yearly: if your spread is higher than new-customer offers, ask your bank to reprice or switch lenders.

Frequently asked questions

What is the EMI for a ₹1 Crore home loan for 10 years?

At 8.5% a year, the EMI is ₹1,23,986 and total interest is ₹48,78,283. At 8% it is ₹1,21,328; at 9%, ₹1,26,676.

What is the EMI for a ₹1 Crore home loan for 15 years?

At 8.5% a year, the EMI is ₹98,474 and total interest is ₹77,25,312. At 8% it is ₹95,565; at 9%, ₹1,01,427.

What is the EMI for a ₹1 Crore home loan for 20 years?

At 8.5% a year, the EMI is ₹86,782 and total interest is ₹1,08,27,758. At 8% it is ₹83,644; at 9%, ₹89,973.

What is the EMI for a ₹1 Crore home loan for 25 years?

At 8.5% a year, the EMI is ₹80,523 and total interest is ₹1,41,56,813. At 8% it is ₹77,182; at 9%, ₹83,920.

What is the EMI for a ₹1 Crore home loan for 30 years?

At 8.5% a year, the EMI is ₹76,891 and total interest is ₹1,76,80,885. At 8% it is ₹73,376; at 9%, ₹80,462.

What salary do I need for a ₹1 Crore home loan?

Lenders usually keep EMIs under 50% of net income. For a 20-year loan at 8.5% (EMI ₹86,782), you would need a take-home salary of about ₹1,73,565 a month, with no other EMIs.

Sources & methodology

Formulas follow the standard methods used by Indian banks, fund houses and government schemes. Rates and tax rules were checked against official sources on 1 October 2026. Read our methodology.

This calculator gives an estimate for planning purposes. Actual returns, tax and eligibility depend on your situation and on product terms. It is not financial advice.