Student Loan Repayment Calculator
Model student loan monthly payment, payoff timeline, and interest savings from extra payments.
This calculator is part of the debt payoff calculators hub cluster and supports scenario-based planning across adjacent entities.
Monthly payment
$460.32
Payoff time
121 months
Interest paid
$15,238.56
Interest saved
$0.00
Months saved
0
Scenario Compare
Save up to 4 student loan repayment scenarios.
No scenarios saved yet.
| Month | Payment | Principal | Interest | Balance |
|---|---|---|---|---|
| 1 | $460.32 | $233.65 | $226.67 | $39,766.35 |
| 2 | $460.32 | $234.98 | $225.34 | $39,531.37 |
| 3 | $460.32 | $236.31 | $224.01 | $39,295.06 |
| 4 | $460.32 | $237.65 | $222.67 | $39,057.41 |
| 5 | $460.32 | $239.00 | $221.33 | $38,818.41 |
| 6 | $460.32 | $240.35 | $219.97 | $38,578.06 |
| 7 | $460.32 | $241.71 | $218.61 | $38,336.35 |
| 8 | $460.32 | $243.08 | $217.24 | $38,093.27 |
| 9 | $460.32 | $244.46 | $215.86 | $37,848.81 |
| 10 | $460.32 | $245.84 | $214.48 | $37,602.96 |
| 11 | $460.32 | $247.24 | $213.08 | $37,355.72 |
| 12 | $460.32 | $248.64 | $211.68 | $37,107.09 |
| 13 | $460.32 | $250.05 | $210.27 | $36,857.04 |
| 14 | $460.32 | $251.46 | $208.86 | $36,605.57 |
| 15 | $460.32 | $252.89 | $207.43 | $36,352.68 |
| 16 | $460.32 | $254.32 | $206.00 | $36,098.36 |
| 17 | $460.32 | $255.76 | $204.56 | $35,842.60 |
| 18 | $460.32 | $257.21 | $203.11 | $35,585.38 |
| 19 | $460.32 | $258.67 | $201.65 | $35,326.71 |
| 20 | $460.32 | $260.14 | $200.18 | $35,066.58 |
| 21 | $460.32 | $261.61 | $198.71 | $34,804.96 |
| 22 | $460.32 | $263.09 | $197.23 | $34,541.87 |
| 23 | $460.32 | $264.58 | $195.74 | $34,277.29 |
| 24 | $460.32 | $266.08 | $194.24 | $34,011.20 |
| 25 | $460.32 | $267.59 | $192.73 | $33,743.61 |
| 26 | $460.32 | $269.11 | $191.21 | $33,474.51 |
| 27 | $460.32 | $270.63 | $189.69 | $33,203.87 |
| 28 | $460.32 | $272.17 | $188.16 | $32,931.71 |
| 29 | $460.32 | $273.71 | $186.61 | $32,658.00 |
| 30 | $460.32 | $275.26 | $185.06 | $32,382.74 |
| 31 | $460.32 | $276.82 | $183.50 | $32,105.92 |
| 32 | $460.32 | $278.39 | $181.93 | $31,827.53 |
| 33 | $460.32 | $279.97 | $180.36 | $31,547.57 |
| 34 | $460.32 | $281.55 | $178.77 | $31,266.02 |
| 35 | $460.32 | $283.15 | $177.17 | $30,982.87 |
| 36 | $460.32 | $284.75 | $175.57 | $30,698.12 |
| 37 | $460.32 | $286.37 | $173.96 | $30,411.75 |
| 38 | $460.32 | $287.99 | $172.33 | $30,123.76 |
| 39 | $460.32 | $289.62 | $170.70 | $29,834.14 |
| 40 | $460.32 | $291.26 | $169.06 | $29,542.88 |
| 41 | $460.32 | $292.91 | $167.41 | $29,249.97 |
| 42 | $460.32 | $294.57 | $165.75 | $28,955.40 |
| 43 | $460.32 | $296.24 | $164.08 | $28,659.16 |
| 44 | $460.32 | $297.92 | $162.40 | $28,361.24 |
| 45 | $460.32 | $299.61 | $160.71 | $28,061.63 |
| 46 | $460.32 | $301.31 | $159.02 | $27,760.33 |
| 47 | $460.32 | $303.01 | $157.31 | $27,457.31 |
| 48 | $460.32 | $304.73 | $155.59 | $27,152.58 |
| 49 | $460.32 | $306.46 | $153.86 | $26,846.13 |
| 50 | $460.32 | $308.19 | $152.13 | $26,537.93 |
| 51 | $460.32 | $309.94 | $150.38 | $26,227.99 |
| 52 | $460.32 | $311.70 | $148.63 | $25,916.30 |
| 53 | $460.32 | $313.46 | $146.86 | $25,602.83 |
| 54 | $460.32 | $315.24 | $145.08 | $25,287.60 |
| 55 | $460.32 | $317.02 | $143.30 | $24,970.57 |
| 56 | $460.32 | $318.82 | $141.50 | $24,651.75 |
| 57 | $460.32 | $320.63 | $139.69 | $24,331.12 |
| 58 | $460.32 | $322.44 | $137.88 | $24,008.68 |
| 59 | $460.32 | $324.27 | $136.05 | $23,684.40 |
| 60 | $460.32 | $326.11 | $134.21 | $23,358.30 |
| 61 | $460.32 | $327.96 | $132.36 | $23,030.34 |
| 62 | $460.32 | $329.82 | $130.51 | $22,700.52 |
| 63 | $460.32 | $331.69 | $128.64 | $22,368.84 |
| 64 | $460.32 | $333.56 | $126.76 | $22,035.27 |
| 65 | $460.32 | $335.45 | $124.87 | $21,699.82 |
| 66 | $460.32 | $337.36 | $122.97 | $21,362.46 |
| 67 | $460.32 | $339.27 | $121.05 | $21,023.19 |
| 68 | $460.32 | $341.19 | $119.13 | $20,682.00 |
| 69 | $460.32 | $343.12 | $117.20 | $20,338.88 |
| 70 | $460.32 | $345.07 | $115.25 | $19,993.81 |
| 71 | $460.32 | $347.02 | $113.30 | $19,646.79 |
| 72 | $460.32 | $348.99 | $111.33 | $19,297.80 |
| 73 | $460.32 | $350.97 | $109.35 | $18,946.83 |
| 74 | $460.32 | $352.96 | $107.37 | $18,593.88 |
| 75 | $460.32 | $354.96 | $105.37 | $18,238.92 |
| 76 | $460.32 | $356.97 | $103.35 | $17,881.95 |
| 77 | $460.32 | $358.99 | $101.33 | $17,522.96 |
| 78 | $460.32 | $361.02 | $99.30 | $17,161.94 |
| 79 | $460.32 | $363.07 | $97.25 | $16,798.87 |
| 80 | $460.32 | $365.13 | $95.19 | $16,433.74 |
| 81 | $460.32 | $367.20 | $93.12 | $16,066.54 |
| 82 | $460.32 | $369.28 | $91.04 | $15,697.27 |
| 83 | $460.32 | $371.37 | $88.95 | $15,325.90 |
| 84 | $460.32 | $373.47 | $86.85 | $14,952.42 |
| 85 | $460.32 | $375.59 | $84.73 | $14,576.83 |
| 86 | $460.32 | $377.72 | $82.60 | $14,199.11 |
| 87 | $460.32 | $379.86 | $80.46 | $13,819.25 |
| 88 | $460.32 | $382.01 | $78.31 | $13,437.24 |
| 89 | $460.32 | $384.18 | $76.14 | $13,053.06 |
| 90 | $460.32 | $386.35 | $73.97 | $12,666.71 |
| 91 | $460.32 | $388.54 | $71.78 | $12,278.17 |
| 92 | $460.32 | $390.75 | $69.58 | $11,887.42 |
| 93 | $460.32 | $392.96 | $67.36 | $11,494.46 |
| 94 | $460.32 | $395.19 | $65.14 | $11,099.28 |
| 95 | $460.32 | $397.43 | $62.90 | $10,701.85 |
| 96 | $460.32 | $399.68 | $60.64 | $10,302.17 |
| 97 | $460.32 | $401.94 | $58.38 | $9,900.23 |
| 98 | $460.32 | $404.22 | $56.10 | $9,496.01 |
| 99 | $460.32 | $406.51 | $53.81 | $9,089.50 |
| 100 | $460.32 | $408.81 | $51.51 | $8,680.69 |
| 101 | $460.32 | $411.13 | $49.19 | $8,269.55 |
| 102 | $460.32 | $413.46 | $46.86 | $7,856.09 |
| 103 | $460.32 | $415.80 | $44.52 | $7,440.29 |
| 104 | $460.32 | $418.16 | $42.16 | $7,022.13 |
| 105 | $460.32 | $420.53 | $39.79 | $6,601.60 |
| 106 | $460.32 | $422.91 | $37.41 | $6,178.69 |
| 107 | $460.32 | $425.31 | $35.01 | $5,753.38 |
| 108 | $460.32 | $427.72 | $32.60 | $5,325.66 |
| 109 | $460.32 | $430.14 | $30.18 | $4,895.52 |
| 110 | $460.32 | $432.58 | $27.74 | $4,462.94 |
| 111 | $460.32 | $435.03 | $25.29 | $4,027.91 |
| 112 | $460.32 | $437.50 | $22.82 | $3,590.41 |
| 113 | $460.32 | $439.98 | $20.35 | $3,150.44 |
| 114 | $460.32 | $442.47 | $17.85 | $2,707.97 |
| 115 | $460.32 | $444.98 | $15.35 | $2,262.99 |
| 116 | $460.32 | $447.50 | $12.82 | $1,815.49 |
| 117 | $460.32 | $450.03 | $10.29 | $1,365.46 |
| 118 | $460.32 | $452.58 | $7.74 | $912.88 |
| 119 | $460.32 | $455.15 | $5.17 | $457.73 |
| 120 | $460.32 | $457.73 | $2.59 | $0.00 |
Insights
Generate a concise interpretation of your inputs and outputs. This is educational and hypothetical.
When This Calculator Can Mislead
Results can be misleading when assumptions are overly optimistic or inputs are inconsistent with real cash flow constraints.
Always test conservative and base-case assumptions and compare against related tools for contextual validation.
Contextual Links
What It Is
The student loan repayment calculator projects monthly payments, payoff timeline, and lifetime interest for fixed-rate education loans.
It also measures the impact of extra monthly payments so you can see potential interest and time savings.
How It Works
The tool computes a standard fixed payment for the selected term, then runs month-by-month amortization until the loan is repaid.
A second simulation includes your extra payment to calculate interest saved and months saved compared with the base schedule.
Formula
Base payment uses M = P*r/(1-(1+r)^-n), where P is loan amount, r is monthly rate, and n is total months.
With extra payment, each month applies interest first, then allocates remaining amount to principal reduction.
Example
On a 10-year loan, adding extra monthly payment can reduce payoff duration and lower total interest paid.
This helps borrowers evaluate whether to accelerate student debt payoff versus allocating more to investing.
Related Calculators
Explore parent context in the debt payoff calculators hub (Debt Hub).
mortgage payoff calculator
Mortgage Payoff Calculator
Model mortgage payoff timeline and total interest with optional extra monthly payments.
monthly loan schedule calculator
Loan Amortization Calculator
View monthly payment split, interest cost, and remaining balance over loan term.
APR payoff calculator
Credit Card Payoff Calculator
Estimate payoff timeline, total interest, and total paid for revolving credit card balances.
car loan calculator
Car Loan Calculator
Calculate financed amount, monthly payment, and total interest for auto loan scenarios.
Frequently Asked Questions
Is this for federal and private student loans?
Yes, if loan behavior is fixed-rate amortization.
Does this include income-driven repayment plans?
No. It models fixed-payment schedules only.
Can extra payments be changed over time?
Current version assumes a constant extra monthly amount.
Continue Exploring
Explore parent context in the debt payoff calculators hub (Debt Hub).
mortgage payoff calculator
Mortgage Payoff Calculator
Model mortgage payoff timeline and total interest with optional extra monthly payments.
monthly loan schedule calculator
Loan Amortization Calculator
View monthly payment split, interest cost, and remaining balance over loan term.
APR payoff calculator
Credit Card Payoff Calculator
Estimate payoff timeline, total interest, and total paid for revolving credit card balances.
car loan calculator
Car Loan Calculator
Calculate financed amount, monthly payment, and total interest for auto loan scenarios.