Chinese home loans are repaid either in equal payments or with equal principal.

¥
%
years
months

Months at the start when you pay interest only (0 if none)

Result

¥4,270.16 a month

The same amount every month for 360 months

Loan amount
¥1,000,000
Total interest
¥537,259
Total repaid
¥1,537,259
Highest monthly payment
¥4,270.16
Show the yearly repayment schedule
YearPaidPrincipalInterestRemaining balance
Year 1¥51,242¥20,532¥30,710¥979,468
Year 2¥51,242¥21,178¥30,064¥958,290
Year 3¥51,242¥21,844¥29,398¥936,447
Year 4¥51,242¥22,530¥28,712¥913,916
Year 5¥51,242¥23,239¥28,003¥890,677
Year 6¥51,242¥23,970¥27,272¥866,708
Year 7¥51,242¥24,723¥26,519¥841,984
Year 8¥51,242¥25,501¥25,741¥816,484
Year 9¥51,242¥26,303¥24,939¥790,181
Year 10¥51,242¥27,130¥24,112¥763,051
Year 11¥51,242¥27,983¥23,259¥735,069
Year 12¥51,242¥28,863¥22,379¥706,206
Year 13¥51,242¥29,770¥21,472¥676,436
Year 14¥51,242¥30,706¥20,536¥645,729
Year 15¥51,242¥31,672¥19,570¥614,058
Year 16¥51,242¥32,668¥18,574¥581,390
Year 17¥51,242¥33,695¥17,547¥547,695
Year 18¥51,242¥34,754¥16,487¥512,940
Year 19¥51,242¥35,847¥15,395¥477,093
Year 20¥51,242¥36,974¥14,267¥440,119
Year 21¥51,242¥38,137¥13,105¥401,981
Year 22¥51,242¥39,336¥11,906¥362,645
Year 23¥51,242¥40,573¥10,669¥322,072
Year 24¥51,242¥41,849¥9,393¥280,223
Year 25¥51,242¥43,165¥8,077¥237,058
Year 26¥51,242¥44,522¥6,720¥192,536
Year 27¥51,242¥45,922¥5,320¥146,614
Year 28¥51,242¥47,366¥3,876¥99,247
Year 29¥51,242¥48,856¥2,386¥50,392
Year 30¥51,242¥50,392¥850¥0

Assumes the rate never changes. Variable rates, fees, guarantee and insurance costs, and prepayments are not included.

How it is calculated

Monthly rate r = annual rate ÷ 12, number of payments n Equal installments (等额本息) payment = principal × r × (1+r)^n ÷ ((1+r)^n − 1) Equal principal (等额本金) payment in month k = principal ÷ n + outstanding principal × r Commercial loan rate = 5-year-plus LPR + spread (bp, fixed in the contract)

2026 reference rates

ItemRateBasis
1-year LPR3.0%Published 2026-10-20 (unchanged since May 2025)
5-year-plus LPR3.5%Benchmark for most home loans
Housing fund loan, first home, up to 5 years2.1%From 2025-05-08
Housing fund loan, first home, over 5 years2.6%From 2025-05-08
Housing fund loan, second homeUp to 5 years ≥ 2.525% · over 5 years ≥ 3.075%Floors from 2025-05-08

Actual commercial rates are set above or below the LPR depending on city, bank and whether it is a first home. Under a September 2024 notice from the PBOC and the financial regulator, the national minimum down payment for commercial loans is 15% with no distinction between first and second homes; PBOC provincial branches and local regulators may set higher floors for individual cities.

Example: 1 million yuan over 30 years

At the same rate, equal principal costs more at the start but about 70,000 yuan less interest overall. 3.1% is an example rate; check the actual rate with your bank.

Combined loans, prepayment and existing loans

FAQ

If the LPR falls, does my rate change immediately?

A floating-rate loan changes on its next repricing date. The spread (bp) agreed in the contract stays the same for the life of the loan; only the LPR it is based on changes.

How much can I borrow from the housing fund?

It depends on the city's maximum, your fund balance, how long you have contributed and whether it is your first home. Check the rules of your city's housing provident fund center.

Equal installments or equal principal?

Equal installments keep the payment constant and are easier to plan; equal principal costs more at first but less interest overall. This calculator only compares the two and does not recommend either. Decide based on your income pattern.

Basis and sources

Related pages