NCBA Bank Kenya loan calculator for Ksh 10,000,000 over 20 years.
Estimate repayment for a NCBA Bank Kenya loan using the current 15.68% lending rate. Edit amount, term, rate and common Kenyan loan fees below.
Estimated monthly repayment
Ksh 136,730
240 monthly payments
Estimated total repayment
Ksh 32,815,291
Ksh 10,000,000 principal + interest
Estimated interest
Ksh 22,815,292
At 15.68%
Current NCBA Bank Kenya loan interest rate
NCBA Bank Kenya is listed at 15.68% weighted-average lending rate in this snapshot. The Kenya commercial-bank average is 15.99%.
Change loan details
Edit the values below; results update instantly.
Loan details
KESCentral Bank of Kenya · May 2025
-0.31 pp vs industry average
Fees & duties
Processing, insurance, and 20% excise on interest.
CRB check, legal, valuation, stamp duty.
Monthly payment
Ksh 171,197
For 240 months · incl. fees
Total repaid
Ksh 39,088,407
Principal Ksh 10,000,000 + Ksh 29,088,407 extras
Effective APR
20.39%
Advertised rate 15.68% · 228.2% interest on principal
Repayment mix over 20 years
Early payments lean on interest; later ones clear principal.
Amortisation (yearly)
End of year · KES| Year | Interest paid | Principal paid | Balance |
|---|---|---|---|
| 0 | Ksh 0 | Ksh 0 | Ksh 10,000,000 |
| 1 | Ksh 1,562,536 | Ksh 78,229 | Ksh 9,921,771 |
| 2 | Ksh 3,111,885 | Ksh 169,644 | Ksh 9,830,356 |
| 3 | Ksh 4,645,823 | Ksh 276,471 | Ksh 9,723,529 |
| 4 | Ksh 6,161,753 | Ksh 401,305 | Ksh 9,598,695 |
| 5 | Ksh 7,656,640 | Ksh 547,183 | Ksh 9,452,817 |
| 6 | Ksh 9,126,935 | Ksh 717,653 | Ksh 9,282,347 |
| 7 | Ksh 10,568,493 | Ksh 916,859 | Ksh 9,083,141 |
| 8 | Ksh 11,976,470 | Ksh 1,149,646 | Ksh 8,850,354 |
| 9 | Ksh 13,345,206 | Ksh 1,421,676 | Ksh 8,578,324 |
| 10 | Ksh 14,668,084 | Ksh 1,739,562 | Ksh 8,260,438 |
| 11 | Ksh 15,937,374 | Ksh 2,111,036 | Ksh 7,888,964 |
| 12 | Ksh 17,144,044 | Ksh 2,545,131 | Ksh 7,454,869 |
| 13 | Ksh 18,277,537 | Ksh 3,052,403 | Ksh 6,947,597 |
| 14 | Ksh 19,325,516 | Ksh 3,645,188 | Ksh 6,354,812 |
| 15 | Ksh 20,273,567 | Ksh 4,337,902 | Ksh 5,662,098 |
| 16 | Ksh 21,104,845 | Ksh 5,147,389 | Ksh 4,852,611 |
| 17 | Ksh 21,799,664 | Ksh 6,093,334 | Ksh 3,906,666 |
| 18 | Ksh 22,335,021 | Ksh 7,198,742 | Ksh 2,801,258 |
| 19 | Ksh 22,684,034 | Ksh 8,490,493 | Ksh 1,509,507 |
| 20 | Ksh 22,815,292 | Ksh 10,000,000 | Ksh 0 |
What affects repayment?
Monthly repayment depends on loan amount, term, lending rate, processing fee, insurance and excise duty on interest.
Longer term tradeoff
A longer term can reduce monthly instalments but usually increases total interest paid over the life of the loan.
Compare lenders
Weighted-average rates differ by bank. Compare this loan against cheaper banks before applying.