← EMI tables

1 crore home loan EMI for 15 years

At 8.5% a year, the EMI on a ₹1,00,00,000 home loan over 15 years (180 months) is ₹98,474. Below: the EMI at every rate from 7.5% to 12%, the total interest, the yearly schedule, the salary lenders look for and what a prepayment saves.

Monthly EMI at 8.5%₹98,474180 EMIs
Total interest₹77,25,31243.6% of what you pay
Total payment₹1,77,25,312on ₹1,00,00,000 borrowed

■ Principal ₹1,00,00,000■ Interest ₹77,25,312

EMI on ₹1 crore for 15 years at different interest rates

RateMonthly EMITotal interestTotal payment
7.5%₹92,701₹66,86,222₹1,66,86,222
8%₹95,565₹72,01,738₹1,72,01,738
8.5%₹98,474₹77,25,312₹1,77,25,312
9%₹1,01,427₹82,56,799₹1,82,56,799
9.5%₹1,04,422₹87,96,044₹1,87,96,044
10%₹1,07,461₹93,42,892₹1,93,42,892
10.5%₹1,10,540₹98,97,181₹1,98,97,181
11%₹1,13,660₹1,04,58,745₹2,04,58,745
11.5%₹1,16,819₹1,10,27,417₹2,10,27,417
12%₹1,20,017₹1,16,03,025₹2,16,03,025

Each 0.5% on the rate moves this EMI by about ₹2,953 a month. Between 7.5% and 12% the gap is ₹27,316 a month, or ₹49,16,803 of extra interest over 15 years, which is why a better credit score or a balance transfer to a lower rate is worth chasing.

Most Indian home loans are floating-rate and linked to an external benchmark such as the RBI repo rate, so the rate can change during the loan. When it does, banks usually keep the EMI and change the tenure; use the table above to see the effect of a rate change.

Year-by-year repayment at 8.5%

In year 1 you pay ₹8,36,768 of interest and only ₹3,44,919 of principal: early EMIs mostly cover interest because it is charged on the outstanding balance. Half the loan is repaid by the end of year 10.

YearPrincipal paidInterest paidBalance left
1₹3,44,919₹8,36,768₹96,55,081
2₹3,75,407₹8,06,280₹92,79,673
3₹4,08,590₹7,73,098₹88,71,083
4₹4,44,705₹7,36,982₹84,26,378
5₹4,84,013₹6,97,674₹79,42,365
6₹5,26,796₹6,54,892₹74,15,569
7₹5,73,360₹6,08,328₹68,42,209
8₹6,24,039₹5,57,648₹62,18,170
9₹6,79,199₹5,02,489₹55,38,971
10₹7,39,234₹4,42,454₹47,99,737
11₹8,04,575₹3,77,112₹39,95,162
12₹8,75,693₹3,05,995₹31,19,469
13₹9,53,096₹2,28,592₹21,66,373
14₹10,37,341₹1,44,347₹11,29,032
15₹11,29,032₹52,655₹0

Year 1 is the first 12 EMIs from the loan start date. Rounded to the rupee; your lender’s schedule can differ by a few rupees.

Salary needed for a ₹1 crore home loan for 15 years

Lenders check your FOIR (fixed obligations to income ratio): all your EMIs, including this one, as a share of your net monthly income. A common rule of thumb is a ceiling of about 40% to 50%; the exact limit depends on the lender, your income level and credit score.

Take-home pay at 50% FOIR₹1,96,948 a month
Take-home pay at 40% FOIR₹2,46,185 a month

These assume no other EMIs at 8.5%. An existing car or personal loan EMI adds to the total, so it raises the income you need by about twice that EMI at 50% FOIR. A co-applicant’s income can be added on joint loans.

What a ₹10,00,000 prepayment does

Say you prepay ₹10,00,000 (10% of the loan) once, straight after the 12th EMI, and keep paying the same ₹98,474 EMI. The extra money goes entirely to principal, so every later EMI carries less interest.

Interest saved₹19,49,838
Loan ends2 years 5 months early (151 EMIs instead of 180)
Total interest₹57,75,474 instead of ₹77,25,312

RBI rules do not allow prepayment or foreclosure charges on floating-rate loans taken by individuals for non-business purposes. Fixed-rate loans, including most personal loans, can carry a prepayment fee, so check your loan agreement first.

₹1 crore at 8.5%: shorter or longer tenure

TenureMonthly EMITotal interest
5 years₹2,05,165₹23,09,919
10 years₹1,23,986₹48,78,283
15 years₹98,474₹77,25,312
20 years₹86,782₹1,08,27,758
25 years₹80,523₹1,41,56,813
30 years₹76,891₹1,76,80,885

A longer tenure lowers the EMI but raises the total interest. Pick the shortest tenure whose EMI fits comfortably, then prepay when you can.

Other loan amounts and tenures

15-year loans

₹1 crore for other tenures

All EMI tables · EMI calculator with these numbers · SIP calculator

Worked out with the standard reducing-balance formula, EMI = P × r × (1 + r)n ÷ ((1 + r)n − 1), where r is the monthly rate and n the number of EMIs. Principal and interest only: processing fees, insurance and GST on fees are extra. Rates are examples, not offers.

Questions people ask

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

At 8.5% a year, the EMI on ₹1,00,00,000 for 15 years (180 monthly instalments) is ₹98,474. At 7.5% it is ₹92,701 and at 12% it is ₹1,20,017, so every 0.5% on the rate changes the EMI by about ₹2,953 a month.

How much interest will I pay on a ₹1 crore loan over 15 years?

At 8.5% you repay ₹1,77,25,312 in total: ₹1,00,00,000 of principal and ₹77,25,312 of interest, which is 77% of the amount borrowed. A one-time prepayment of ₹10,00,000 after the first year, with the EMI unchanged, cuts the interest by about ₹19,49,838 and ends the loan 2 years 5 months early.

What salary do I need for a ₹1 crore home loan for 15 years?

As a rule of thumb, lenders keep all your EMIs together within about 40% to 50% of your net monthly income (the FOIR limit; it varies by lender, income and credit score). With no other loans, the ₹98,474 EMI at 8.5% needs a take-home pay of roughly ₹1,96,948 at 50%, or ₹2,46,185 at a stricter 40%.