Japanese home loans are usually repaid in equal payments; some banks also let you choose equal principal.

¥
%
years
months

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

Result

¥91,855 a month

The same amount every month for 420 months

Loan amount
¥30,000,000
Total interest
¥8,579,239
Total repaid
¥38,579,239
Highest monthly payment
¥91,855
Show the yearly repayment schedule
YearPaidPrincipalInterestRemaining balance
Year 1¥1,102,264¥656,767¥445,497¥29,343,233
Year 2¥1,102,264¥666,687¥435,577¥28,676,546
Year 3¥1,102,264¥676,756¥425,508¥27,999,791
Year 4¥1,102,264¥686,977¥415,287¥27,312,813
Year 5¥1,102,264¥697,353¥404,911¥26,615,460
Year 6¥1,102,264¥707,886¥394,378¥25,907,574
Year 7¥1,102,264¥718,577¥383,687¥25,188,997
Year 8¥1,102,264¥729,430¥372,834¥24,459,567
Year 9¥1,102,264¥740,447¥361,817¥23,719,120
Year 10¥1,102,264¥751,631¥350,633¥22,967,489
Year 11¥1,102,264¥762,983¥339,281¥22,204,506
Year 12¥1,102,264¥774,507¥327,757¥21,429,999
Year 13¥1,102,264¥786,205¥316,059¥20,643,795
Year 14¥1,102,264¥798,079¥304,185¥19,845,716
Year 15¥1,102,264¥810,133¥292,131¥19,035,583
Year 16¥1,102,264¥822,369¥279,895¥18,213,214
Year 17¥1,102,264¥834,789¥267,475¥17,378,425
Year 18¥1,102,264¥847,398¥254,866¥16,531,027
Year 19¥1,102,264¥860,196¥242,068¥15,670,831
Year 20¥1,102,264¥873,188¥229,076¥14,797,642
Year 21¥1,102,264¥886,377¥215,887¥13,911,266
Year 22¥1,102,264¥899,764¥202,500¥13,011,501
Year 23¥1,102,264¥913,354¥188,910¥12,098,148
Year 24¥1,102,264¥927,149¥175,115¥11,170,999
Year 25¥1,102,264¥941,152¥161,112¥10,229,847
Year 26¥1,102,264¥955,367¥146,897¥9,274,481
Year 27¥1,102,264¥969,796¥132,468¥8,304,684
Year 28¥1,102,264¥984,443¥117,821¥7,320,241
Year 29¥1,102,264¥999,312¥102,952¥6,320,929
Year 30¥1,102,264¥1,014,405¥87,859¥5,306,524
Year 31¥1,102,264¥1,029,726¥72,538¥4,276,797
Year 32¥1,102,264¥1,045,279¥56,985¥3,231,519
Year 33¥1,102,264¥1,061,066¥41,198¥2,170,452
Year 34¥1,102,264¥1,077,092¥25,172¥1,093,360
Year 35¥1,102,264¥1,093,360¥8,904¥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 = years × 12 Equal payments (ganri kinto): payment = loan × r ÷ (1 − (1 + r)^−n) Equal principal (gankin kinto): principal each month = loan ÷ n, interest = balance × r Total interest = sum of payments − loan

Variable vs fixed rates

Example: ¥30 million over 35 years

TermsMonthly payment (¥)Total interest (¥)
1.5%, equal payments91,8558,579,239
1.5%, equal principal (first → last month)108,929 → 71,5187,893,750
2.0%, equal payments99,37911,739,109

A 0.5-point higher rate adds about ¥7,500 a month and about ¥3.16 million of interest over 35 years. The rates are examples, not market quotes.

Things to watch: credit life insurance, tax credit, prepayment

Frequently asked questions

Does my payment rise as soon as a variable rate goes up?

Loans with the 5-year rule reset the payment only every 5 years, and the 125% rule limits the increase. Interest, however, rises immediately, slowing principal repayment. Some loans have no such rule, so check your contract.

Which is better, equal payments or equal principal?

At the same rate and term, equal principal costs less interest, but the early burden is higher — about ¥17,000 more in the first month in the example above. The right choice depends on your income outlook and savings.

When do I receive the mortgage tax credit?

In the first year through a tax return; from the second year employees can receive it through the year-end adjustment.

Basis and sources

Related pages