Loan simulator — plan part payments and EMI changes on your actual calendar

Simulate your loan. Plan your debt-free date.

Enter your loan details, then add part payments or EMI increases to any specific month. See exactly how much interest you save and when you'll make your last EMI.

Loan Details

₹0₹25L₹50L₹1Cr₹5Cr₹10Cr₹20Cr
%
0%5%10%15%
Switch to months for more granular control
yrs
151015202530
No phone number required
No spam calls, ever
No lead generation

Your loan summary

Loan EMI
₹65,087
Total Interest
₹81,20,818
Debt-Free Date
Mar 2046
20 yrs remaining
Total Payment
₹1,56,20,818
You'll pay ₹81,20,818 in interest. A ₹5L part payment in year 3 could save ₹12L+ and cut 2+ years off your tenure.

Amortization Table

Reduce

Reducing EMI lowers your monthly outflow. Better if cash flow is tight.

Group by
Year
Total Payment (A+B)
Outstanding Balance
2026
₹6,50,867
₹73,76,497
2027
₹7,81,041
₹72,16,313
2028
₹7,81,041
₹70,41,971
2029
₹7,81,041
₹68,52,218
2030
₹7,81,041
₹66,45,693
2031
₹7,81,041
₹64,20,912
2032
₹7,81,041
₹61,76,264
2033
₹7,81,041
₹59,09,990
2034
₹7,81,041
₹56,20,181
2035
₹7,81,041
₹53,04,754
2036
₹7,81,041
₹49,61,447
2037
₹7,81,041
₹45,87,795
2038
₹7,81,041
₹41,81,116
2039
₹7,81,041
₹37,38,489
2040
₹7,81,041
₹32,56,739
2041
₹7,81,041
₹27,32,406
2042
₹7,81,041
₹21,61,727
2043
₹7,81,041
₹15,40,605
2044
₹7,81,041
₹8,64,581
2045
₹7,81,041
₹1,28,803
2046
₹1,30,173
₹0
Feb 2046loan fully paid
01

Enter your loan

Loan amount, interest rate, and tenure. Takes 30 seconds.

02

See your debt-free date

Know exactly when your last EMI is — down to the month.

03

Simulate part payments

See how a ₹5L part payment saves years and lakhs in interest.

Why borrowers choose LastEMI

🔒

No phone number needed

We never ask for your mobile number. No DSA will call you. Ever.

📐

RBI-accurate calculations

Zero prepayment penalty on floating rate home loans — the RBI rule banks forget to mention.

🎯

No commissions, no bias

We don't earn from recommending loans. The math is the math.