| Loan | Early Payoff | Extra Payments | Biweekly Payment | Balloon Payment | Interest Only | Comparison |
Student Loan Calculator
Use the student loan calculator to calculate how much you need to pay your lender each month. The student loan calculator will show you the monthly payments, interest, principal, and the total costs of the student loan.
Loan & Payment Summary |
|
Loan Amount: |
$38,000.00 |
Monthly Payment: |
$407.71 |
Total # Of Payments: |
120 |
Start Date: |
Apr, 2025 |
Payoff Date: |
Mar, 2035 |
Total Interest Paid: |
$10,925.02 |
Total Payment: |
$48,925.02 |
Student Loan Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
|---|---|---|---|---|---|---|
| Apr, 2025 | 1 | $166.25 | $241.46 | $407.71 | $37,758.54 | |
| May, 2025 | 2 | $165.19 | $242.51 | $407.71 | $37,516.03 | |
| Jun, 2025 | 3 | $164.13 | $243.58 | $407.71 | $37,272.45 | |
| Jul, 2025 | 4 | $163.07 | $244.64 | $407.71 | $37,027.81 | |
| Aug, 2025 | 5 | $162.00 | $245.71 | $407.71 | $36,782.10 | |
| Sep, 2025 | 6 | $160.92 | $246.79 | $407.71 | $36,535.31 | |
| Oct, 2025 | 7 | $159.84 | $247.87 | $407.71 | $36,287.44 | |
| Nov, 2025 | 8 | $158.76 | $248.95 | $407.71 | $36,038.49 | |
| Dec, 2025 | 9 | $157.67 | $250.04 | $407.71 | $35,788.45 | |
| Jan, 2026 | 10 | $156.57 | $251.13 | $407.71 | $35,537.32 | |
| Feb, 2026 | 11 | $155.48 | $252.23 | $407.71 | $35,285.09 | |
| Mar, 2026 | 12 | $154.37 | $253.34 | $407.71 | $35,031.75 | |
| Apr, 2026 | 13 | $153.26 | $254.44 | $407.71 | $34,777.31 | |
| May, 2026 | 14 | $152.15 | $255.56 | $407.71 | $34,521.75 | |
| Jun, 2026 | 15 | $151.03 | $256.68 | $407.71 | $34,265.07 | |
| Jul, 2026 | 16 | $149.91 | $257.80 | $407.71 | $34,007.27 | |
| Aug, 2026 | 17 | $148.78 | $258.93 | $407.71 | $33,748.35 | |
| Sep, 2026 | 18 | $147.65 | $260.06 | $407.71 | $33,488.29 | |
| Oct, 2026 | 19 | $146.51 | $261.20 | $407.71 | $33,227.09 | |
| Nov, 2026 | 20 | $145.37 | $262.34 | $407.71 | $32,964.75 | |
| Dec, 2026 | 21 | $144.22 | $263.49 | $407.71 | $32,701.26 | |
| Jan, 2027 | 22 | $143.07 | $264.64 | $407.71 | $32,436.62 | |
| Feb, 2027 | 23 | $141.91 | $265.80 | $407.71 | $32,170.82 | |
| Mar, 2027 | 24 | $140.75 | $266.96 | $407.71 | $31,903.86 | |
| Apr, 2027 | 25 | $139.58 | $268.13 | $407.71 | $31,635.73 | |
| May, 2027 | 26 | $138.41 | $269.30 | $407.71 | $31,366.43 | |
| Jun, 2027 | 27 | $137.23 | $270.48 | $407.71 | $31,095.95 | |
| Jul, 2027 | 28 | $136.04 | $271.66 | $407.71 | $30,824.29 | |
| Aug, 2027 | 29 | $134.86 | $272.85 | $407.71 | $30,551.44 | |
| Sep, 2027 | 30 | $133.66 | $274.05 | $407.71 | $30,277.39 | |
| Oct, 2027 | 31 | $132.46 | $275.24 | $407.71 | $30,002.14 | |
| Nov, 2027 | 32 | $131.26 | $276.45 | $407.71 | $29,725.70 | |
| Dec, 2027 | 33 | $130.05 | $277.66 | $407.71 | $29,448.04 | |
| Jan, 2028 | 34 | $128.84 | $278.87 | $407.71 | $29,169.16 | |
| Feb, 2028 | 35 | $127.62 | $280.09 | $407.71 | $28,889.07 | |
| Mar, 2028 | 36 | $126.39 | $281.32 | $407.71 | $28,607.75 | |
| Apr, 2028 | 37 | $125.16 | $282.55 | $407.71 | $28,325.20 | |
| May, 2028 | 38 | $123.92 | $283.79 | $407.71 | $28,041.42 | |
| Jun, 2028 | 39 | $122.68 | $285.03 | $407.71 | $27,756.39 | |
| Jul, 2028 | 40 | $121.43 | $286.27 | $407.71 | $27,470.11 | |
| Aug, 2028 | 41 | $120.18 | $287.53 | $407.71 | $27,182.59 | |
| Sep, 2028 | 42 | $118.92 | $288.78 | $407.71 | $26,893.80 | |
| Oct, 2028 | 43 | $117.66 | $290.05 | $407.71 | $26,603.76 | |
| Nov, 2028 | 44 | $116.39 | $291.32 | $407.71 | $26,312.44 | |
| Dec, 2028 | 45 | $115.12 | $292.59 | $407.71 | $26,019.85 | |
| Jan, 2029 | 46 | $113.84 | $293.87 | $407.71 | $25,725.98 | |
| Feb, 2029 | 47 | $112.55 | $295.16 | $407.71 | $25,430.82 | |
| Mar, 2029 | 48 | $111.26 | $296.45 | $407.71 | $25,134.37 | |
| Apr, 2029 | 49 | $109.96 | $297.75 | $407.71 | $24,836.62 | |
| May, 2029 | 50 | $108.66 | $299.05 | $407.71 | $24,537.58 | |
| Jun, 2029 | 51 | $107.35 | $300.36 | $407.71 | $24,237.22 | |
| Jul, 2029 | 52 | $106.04 | $301.67 | $407.71 | $23,935.55 | |
| Aug, 2029 | 53 | $104.72 | $302.99 | $407.71 | $23,632.56 | |
| Sep, 2029 | 54 | $103.39 | $304.32 | $407.71 | $23,328.24 | |
| Oct, 2029 | 55 | $102.06 | $305.65 | $407.71 | $23,022.59 | |
| Nov, 2029 | 56 | $100.72 | $306.98 | $407.71 | $22,715.61 | |
| Dec, 2029 | 57 | $99.38 | $308.33 | $407.71 | $22,407.28 | |
| Jan, 2030 | 58 | $98.03 | $309.68 | $407.71 | $22,097.61 | |
| Feb, 2030 | 59 | $96.68 | $311.03 | $407.71 | $21,786.57 | |
| Mar, 2030 | 60 | $95.32 | $312.39 | $407.71 | $21,474.18 | |
| Apr, 2030 | 61 | $93.95 | $313.76 | $407.71 | $21,160.42 | |
| May, 2030 | 62 | $92.58 | $315.13 | $407.71 | $20,845.29 | |
| Jun, 2030 | 63 | $91.20 | $316.51 | $407.71 | $20,528.78 | |
| Jul, 2030 | 64 | $89.81 | $317.90 | $407.71 | $20,210.89 | |
| Aug, 2030 | 65 | $88.42 | $319.29 | $407.71 | $19,891.60 | |
| Sep, 2030 | 66 | $87.03 | $320.68 | $407.71 | $19,570.92 | |
| Oct, 2030 | 67 | $85.62 | $322.09 | $407.71 | $19,248.83 | |
| Nov, 2030 | 68 | $84.21 | $323.49 | $407.71 | $18,925.34 | |
| Dec, 2030 | 69 | $82.80 | $324.91 | $407.71 | $18,600.43 | |
| Jan, 2031 | 70 | $81.38 | $326.33 | $407.71 | $18,274.09 | |
| Feb, 2031 | 71 | $79.95 | $327.76 | $407.71 | $17,946.34 | |
| Mar, 2031 | 72 | $78.52 | $329.19 | $407.71 | $17,617.14 | |
| Apr, 2031 | 73 | $77.07 | $330.63 | $407.71 | $17,286.51 | |
| May, 2031 | 74 | $75.63 | $332.08 | $407.71 | $16,954.43 | |
| Jun, 2031 | 75 | $74.18 | $333.53 | $407.71 | $16,620.90 | |
| Jul, 2031 | 76 | $72.72 | $334.99 | $407.71 | $16,285.90 | |
| Aug, 2031 | 77 | $71.25 | $336.46 | $407.71 | $15,949.45 | |
| Sep, 2031 | 78 | $69.78 | $337.93 | $407.71 | $15,611.52 | |
| Oct, 2031 | 79 | $68.30 | $339.41 | $407.71 | $15,272.11 | |
| Nov, 2031 | 80 | $66.82 | $340.89 | $407.71 | $14,931.22 | |
| Dec, 2031 | 81 | $65.32 | $342.38 | $407.71 | $14,588.83 | |
| Jan, 2032 | 82 | $63.83 | $343.88 | $407.71 | $14,244.95 | |
| Feb, 2032 | 83 | $62.32 | $345.39 | $407.71 | $13,899.56 | |
| Mar, 2032 | 84 | $60.81 | $346.90 | $407.71 | $13,552.66 | |
| Apr, 2032 | 85 | $59.29 | $348.42 | $407.71 | $13,204.25 | |
| May, 2032 | 86 | $57.77 | $349.94 | $407.71 | $12,854.31 | |
| Jun, 2032 | 87 | $56.24 | $351.47 | $407.71 | $12,502.84 | |
| Jul, 2032 | 88 | $54.70 | $353.01 | $407.71 | $12,149.83 | |
| Aug, 2032 | 89 | $53.16 | $354.55 | $407.71 | $11,795.28 | |
| Sep, 2032 | 90 | $51.60 | $356.10 | $407.71 | $11,439.17 | |
| Oct, 2032 | 91 | $50.05 | $357.66 | $407.71 | $11,081.51 | |
| Nov, 2032 | 92 | $48.48 | $359.23 | $407.71 | $10,722.28 | |
| Dec, 2032 | 93 | $46.91 | $360.80 | $407.71 | $10,361.48 | |
| Jan, 2033 | 94 | $45.33 | $362.38 | $407.71 | $9,999.11 | |
| Feb, 2033 | 95 | $43.75 | $363.96 | $407.71 | $9,635.15 | |
| Mar, 2033 | 96 | $42.15 | $365.55 | $407.71 | $9,269.59 | |
| Apr, 2033 | 97 | $40.55 | $367.15 | $407.71 | $8,902.44 | |
| May, 2033 | 98 | $38.95 | $368.76 | $407.71 | $8,533.68 | |
| Jun, 2033 | 99 | $37.33 | $370.37 | $407.71 | $8,163.30 | |
| Jul, 2033 | 100 | $35.71 | $371.99 | $407.71 | $7,791.31 | |
| Aug, 2033 | 101 | $34.09 | $373.62 | $407.71 | $7,417.69 | |
| Sep, 2033 | 102 | $32.45 | $375.26 | $407.71 | $7,042.43 | |
| Oct, 2033 | 103 | $30.81 | $376.90 | $407.71 | $6,665.53 | |
| Nov, 2033 | 104 | $29.16 | $378.55 | $407.71 | $6,286.99 | |
| Dec, 2033 | 105 | $27.51 | $380.20 | $407.71 | $5,906.78 | |
| Jan, 2034 | 106 | $25.84 | $381.87 | $407.71 | $5,524.92 | |
| Feb, 2034 | 107 | $24.17 | $383.54 | $407.71 | $5,141.38 | |
| Mar, 2034 | 108 | $22.49 | $385.21 | $407.71 | $4,756.17 | |
| Apr, 2034 | 109 | $20.81 | $386.90 | $407.71 | $4,369.27 | |
| May, 2034 | 110 | $19.12 | $388.59 | $407.71 | $3,980.67 | |
| Jun, 2034 | 111 | $17.42 | $390.29 | $407.71 | $3,590.38 | |
| Jul, 2034 | 112 | $15.71 | $392.00 | $407.71 | $3,198.38 | |
| Aug, 2034 | 113 | $13.99 | $393.72 | $407.71 | $2,804.66 | |
| Sep, 2034 | 114 | $12.27 | $395.44 | $407.71 | $2,409.23 | |
| Oct, 2034 | 115 | $10.54 | $397.17 | $407.71 | $2,012.06 | |
| Nov, 2034 | 116 | $8.80 | $398.91 | $407.71 | $1,613.15 | |
| Dec, 2034 | 117 | $7.06 | $400.65 | $407.71 | $1,212.50 | |
| Jan, 2035 | 118 | $5.30 | $402.40 | $407.71 | $810.10 | |
| Feb, 2035 | 119 | $3.54 | $404.16 | $407.71 | $405.93 | |
| Mar, 2035 | 120 | $1.78 | $405.93 | $407.71 | $0.00 | |
Loan Comparison Calculator
VA Loan Calculator
FHA Loan Calculator
USDA Loan Calculator
Car Loan Calculator
RV Loan Calculator
Bridge Loan Calculator
Commercial Loan Calculator
Jumbo Loan Calculator
Hard Money Loan Calculator
Personal Loan Calculator
RV Loan Calculator
Business Loan Calculator
SBA Loan Calculator
Student Loan Calculator
Mobile Home Loan Calculator
Home Equity Loan Calculator
Construction Loan Calculator
Mortgage Recast Calculator