Retire

Reverse Mortgage Calculator

Estimate the monthly income a reverse mortgage can generate from your property, with a full payment and balance schedule.

Yr
%
%
Monthly payment10,119
Loan amount60,00,000

Loan balance over time

Payment schedule

Reverse mortgage payment schedule
PeriodOpening balancePaymentInterestClosing balance
1₹0₹1,21,427₹5,393₹1,26,820
2₹1,26,820₹1,21,427₹15,919₹2,64,166
3₹2,64,166₹1,21,427₹27,318₹4,12,912
4₹4,12,912₹1,21,427₹39,664₹5,74,003
5₹5,74,003₹1,21,427₹53,035₹7,48,465
6₹7,48,465₹1,21,427₹67,515₹9,37,407
7₹9,37,407₹1,21,427₹83,197₹11,42,031
8₹11,42,031₹1,21,427₹1,00,181₹13,63,639
9₹13,63,639₹1,21,427₹1,18,574₹16,03,641
10₹16,03,641₹1,21,427₹1,38,494₹18,63,562
11₹18,63,562₹1,21,427₹1,60,067₹21,45,057
12₹21,45,057₹1,21,427₹1,83,431₹24,49,916
13₹24,49,916₹1,21,427₹2,08,734₹27,80,077
14₹27,80,077₹1,21,427₹2,36,138₹31,37,642
15₹31,37,642₹1,21,427₹2,65,815₹35,24,885
16₹35,24,885₹1,21,427₹2,97,956₹39,44,269
17₹39,44,269₹1,21,427₹3,32,765₹43,98,461
18₹43,98,461₹1,21,427₹3,70,463₹48,90,351
19₹48,90,351₹1,21,427₹4,11,289₹54,23,068
20₹54,23,068₹1,21,427₹4,55,505₹60,00,000

Home loan vs reverse mortgage

Differences between a home loan and a reverse mortgage
Home loanReverse mortgage
Lumpsum lending by bank to builder.Annuity lending by bank to Senior Citizens (Retirees).
Loan sanctioned is in present value terms.Loan sanctioned is in future value terms.
EMIs paid to bank deduct Interest first & balance amount is principal repayment.EMIs receive from bank are principal only. Interest is calculated on the EMI amount received for each period.
EMIs are paid by borrower at the end of month.EMI amount is required by the Senior Citizens (retired) at the beginning of the month.
Bank recover the loan amount from the borrower (through EMI payments).Bank recovers the loan amount by selling off the mortgaged property at the end of Loan Tenure.
Outstanding Loan Balance can be computed using amortization table/function.Outstanding Loan Balance can be computed by computing the Future Value.

Frequently asked questions

Keep planning