Personal Loan Calculator

Plan and calculate personal loan payments with our precise online tool.

Loan Amount

, ,

Interest Rate

, ,

Loan Term

years

, , , , ,

months

Start Date

There was an error with your calculation.

Personal Loan

Monthly Payment: $207.58

Total of 60 Payments: $12,454.80

Total Interest: $2,455.07

Payoff Date: Dec 2027

Interest

Principal

Balance

1 yr

2 yr

3 yr

4 yr

5 yr

#	BEGINNING BALANCE	INTEREST	PRINCIPAL	ENDING BALANCE
1	Dec 2023	$832.70	$1,658.26	$8,341.74
2	Dec 2024	$677.15	$1,813.81	$6,527.93
3	Dec 2025	$507.00	$1,983.96	$4,543.97
4	Dec 2026	$320.89	$2,170.07	$2,373.90
5	Dec 2027	$117.32	$2,373.64	$0.27

#	BEGINNING BALANCE	INTEREST	PRINCIPAL	ENDING BALANCE
1	Jan 2023	$75.00	$132.58	$9,867.42
2	Feb 2023	$74.01	$133.57	$9,733.85
3	Marc 2023	$73.00	$134.58	$9,599.27
4	Apr 2023	$71.99	$135.59	$9,463.68
5	May 2023	$70.98	$136.60	$9,327.08
6	Jun 2023	$69.95	$137.63	$9,189.45
7	Jul 2023	$68.92	$138.66	$9,050.80
8	Aug 2023	$67.88	$139.70	$8,911.10
9	Sep 2023	$66.83	$140.75	$8,770.35
10	Oct 2023	$65.78	$141.80	$8,628.55
11	Nov 2023	$64.71	$142.87	$8,485.68
12	Dec 2023	$63.64	$143.94	$8,341.74
Year 1 End
13	Jan 2024	$62.56	$145.02	$8,196.73
14	Feb 2024	$61.48	$146.10	$8,050.62
15	Marc 2024	$60.38	$147.20	$7,903.42
16	Apr 2024	$59.28	$148.30	$7,755.12
17	May 2024	$58.16	$149.42	$7,605.70
18	Jun 2024	$57.04	$150.54	$7,455.16
19	Jul 2024	$55.91	$151.67	$7,303.50
20	Aug 2024	$54.78	$152.80	$7,150.69
21	Sep 2024	$53.63	$153.95	$6,996.74
22	Oct 2024	$52.48	$155.10	$6,841.64
23	Nov 2024	$51.31	$156.27	$6,685.37
24	Dec 2024	$50.14	$157.44	$6,527.93
Year 2 End
25	Jan 2025	$48.96	$158.62	$6,369.31
26	Feb 2025	$47.77	$159.81	$6,209.50
27	Marc 2025	$46.57	$161.01	$6,048.49
28	Apr 2025	$45.36	$162.22	$5,886.28
29	May 2025	$44.15	$163.43	$5,722.84
30	Jun 2025	$42.92	$164.66	$5,558.19
31	Jul 2025	$41.69	$165.89	$5,392.29
32	Aug 2025	$40.44	$167.14	$5,225.15
33	Sep 2025	$39.19	$168.39	$5,056.76
34	Oct 2025	$37.93	$169.65	$4,887.11
35	Nov 2025	$36.65	$170.93	$4,716.18
36	Dec 2025	$35.37	$172.21	$4,543.97
Year 3 End
37	Jan 2026	$34.08	$173.50	$4,370.47
38	Feb 2026	$32.78	$174.80	$4,195.67
39	Marc 2026	$31.47	$176.11	$4,019.56
40	Apr 2026	$30.15	$177.43	$3,842.13
41	May 2026	$28.82	$178.76	$3,663.36
42	Jun 2026	$27.48	$180.10	$3,483.26
43	Jul 2026	$26.12	$181.46	$3,301.80
44	Aug 2026	$24.76	$182.82	$3,118.98
45	Sep 2026	$23.39	$184.19	$2,934.80
46	Oct 2026	$22.01	$185.57	$2,749.23
47	Nov 2026	$20.62	$186.96	$2,562.27
48	Dec 2026	$19.22	$188.36	$2,373.90
Year 4 End
49	Jan 2027	$17.80	$189.78	$2,184.13
50	Feb 2027	$16.38	$191.20	$1,992.93
51	Marc 2027	$14.95	$192.63	$1,800.30
52	Apr 2027	$13.50	$194.08	$1,606.22
53	May 2027	$12.05	$195.53	$1,410.69
54	Jun 2027	$10.58	$197.00	$1,213.69
55	Jul 2027	$9.10	$198.48	$1,015.21
56	Aug 2027	$7.61	$199.97	$815.24
57	Sep 2027	$6.11	$201.47	$613.78
58	Oct 2027	$4.60	$202.98	$410.80
59	Nov 2027	$3.08	$204.50	$206.30
60	Dec 2027	$1.55	$206.03	$0.27
Year 5 End