Student Loan Payment Calculator for California State University Los Angeles

Payments, Loan Cost and Prepayment Saving

Standard Loan Repayment Costs

Below are the details of a sample student loan if you borrowed $112,108.00 to attend California State University Los Angeles. With a standard repayment plan you will pay a fixed amount each month until your loan is paid in full.

A full amortization table and payoff chart is available below.

California State University Los Angeles Student Loan Payments
Example Payments
Monthly Loan Payment$1,069.63
Amount Borrowed$112,108.00
Interest Rate2.75%
Term years
Number of Monthly Payments120
Total Interest Cost$16,248.08
Sum of All Payments over 10 years

Loan Affordability

To keep student loan repayment affordable, it is recommended not to borrow more than you can pay back using 10% of your monthly income. Under these parameters you would need a post graduation salary of $128,356.08 to afford the $1,069.63 monthly payment in the loan modeled above.

Re-calculate the Loan

Estimate Loan Payments

Modify the loan assumptions to fit your financial situation and likely tuition price. Then calculate your payoff and loan payments for a California State University Los Angeles student loan.

Prepayment Option

Loan Balances Over Time

Student Loan Amortization Table

Month Payment Principal Interest Balance
1 $1,069.63 $812.72 $256.91 $111,295.28
2 $1,069.63 $814.58 $255.05 $110,480.70
3 $1,069.63 $816.45 $253.18 $109,664.25
4 $1,069.63 $818.32 $251.31 $108,845.93
5 $1,069.63 $820.20 $249.44 $108,025.73
6 $1,069.63 $822.08 $247.56 $107,203.66
7 $1,069.63 $823.96 $245.68 $106,379.70
8 $1,069.63 $825.85 $243.79 $105,553.85
9 $1,069.63 $827.74 $241.89 $104,726.11
10 $1,069.63 $829.64 $240.00 $103,896.48
11 $1,069.63 $831.54 $238.10 $103,064.94
12 $1,069.63 $833.44 $236.19 $102,231.49
13 $1,069.63 $835.35 $234.28 $101,396.14
14 $1,069.63 $837.27 $232.37 $100,558.87
15 $1,069.63 $839.19 $230.45 $99,719.69
16 $1,069.63 $841.11 $228.52 $98,878.58
17 $1,069.63 $843.04 $226.60 $98,035.54
18 $1,069.63 $844.97 $224.66 $97,190.57
19 $1,069.63 $846.91 $222.73 $96,343.66
20 $1,069.63 $848.85 $220.79 $95,494.82
21 $1,069.63 $850.79 $218.84 $94,644.03
22 $1,069.63 $852.74 $216.89 $93,791.29
23 $1,069.63 $854.70 $214.94 $92,936.59
24 $1,069.63 $856.65 $212.98 $92,079.94
25 $1,069.63 $858.62 $211.02 $91,221.32
26 $1,069.63 $860.59 $209.05 $90,360.73
27 $1,069.63 $862.56 $207.08 $89,498.18
28 $1,069.63 $864.53 $205.10 $88,633.64
29 $1,069.63 $866.52 $203.12 $87,767.13
30 $1,069.63 $868.50 $201.13 $86,898.63
31 $1,069.63 $870.49 $199.14 $86,028.13
32 $1,069.63 $872.49 $197.15 $85,155.65
33 $1,069.63 $874.49 $195.15 $84,281.16
34 $1,069.63 $876.49 $193.14 $83,404.67
35 $1,069.63 $878.50 $191.14 $82,526.17
36 $1,069.63 $880.51 $189.12 $81,645.66
37 $1,069.63 $882.53 $187.10 $80,763.13
38 $1,069.63 $884.55 $185.08 $79,878.58
39 $1,069.63 $886.58 $183.06 $78,992.00
40 $1,069.63 $888.61 $181.02 $78,103.39
41 $1,069.63 $890.65 $178.99 $77,212.75
42 $1,069.63 $892.69 $176.95 $76,320.06
43 $1,069.63 $894.73 $174.90 $75,425.32
44 $1,069.63 $896.78 $172.85 $74,528.54
45 $1,069.63 $898.84 $170.79 $73,629.70
46 $1,069.63 $900.90 $168.73 $72,728.80
47 $1,069.63 $902.96 $166.67 $71,825.84
48 $1,069.63 $905.03 $164.60 $70,920.80
49 $1,069.63 $907.11 $162.53 $70,013.70
50 $1,069.63 $909.19 $160.45 $69,104.51
51 $1,069.63 $911.27 $158.36 $68,193.24
52 $1,069.63 $913.36 $156.28 $67,279.88
53 $1,069.63 $915.45 $154.18 $66,364.43
54 $1,069.63 $917.55 $152.09 $65,446.88
55 $1,069.63 $919.65 $149.98 $64,527.23
56 $1,069.63 $921.76 $147.87 $63,605.47
57 $1,069.63 $923.87 $145.76 $62,681.60
58 $1,069.63 $925.99 $143.65 $61,755.61
59 $1,069.63 $928.11 $141.52 $60,827.50
60 $1,069.63 $930.24 $139.40 $59,897.26
61 $1,069.63 $932.37 $137.26 $58,964.89
62 $1,069.63 $934.51 $135.13 $58,030.39
63 $1,069.63 $936.65 $132.99 $57,093.74
64 $1,069.63 $938.79 $130.84 $56,154.95
65 $1,069.63 $940.95 $128.69 $55,214.00
66 $1,069.63 $943.10 $126.53 $54,270.90
67 $1,069.63 $945.26 $124.37 $53,325.64
68 $1,069.63 $947.43 $122.20 $52,378.21
69 $1,069.63 $949.60 $120.03 $51,428.61
70 $1,069.63 $951.78 $117.86 $50,476.83
71 $1,069.63 $953.96 $115.68 $49,522.87
72 $1,069.63 $956.14 $113.49 $48,566.73
73 $1,069.63 $958.34 $111.30 $47,608.39
74 $1,069.63 $960.53 $109.10 $46,647.86
75 $1,069.63 $962.73 $106.90 $45,685.13
76 $1,069.63 $964.94 $104.70 $44,720.19
77 $1,069.63 $967.15 $102.48 $43,753.04
78 $1,069.63 $969.37 $100.27 $42,783.67
79 $1,069.63 $971.59 $98.05 $41,812.08
80 $1,069.63 $973.81 $95.82 $40,838.27
81 $1,069.63 $976.05 $93.59 $39,862.22
82 $1,069.63 $978.28 $91.35 $38,883.94
83 $1,069.63 $980.52 $89.11 $37,903.42
84 $1,069.63 $982.77 $86.86 $36,920.64
85 $1,069.63 $985.02 $84.61 $35,935.62
86 $1,069.63 $987.28 $82.35 $34,948.34
87 $1,069.63 $989.54 $80.09 $33,958.79
88 $1,069.63 $991.81 $77.82 $32,966.98
89 $1,069.63 $994.08 $75.55 $31,972.90
90 $1,069.63 $996.36 $73.27 $30,976.53
91 $1,069.63 $998.65 $70.99 $29,977.89
92 $1,069.63 $1,000.93 $68.70 $28,976.95
93 $1,069.63 $1,003.23 $66.41 $27,973.73
94 $1,069.63 $1,005.53 $64.11 $26,968.20
95 $1,069.63 $1,007.83 $61.80 $25,960.37
96 $1,069.63 $1,010.14 $59.49 $24,950.22
97 $1,069.63 $1,012.46 $57.18 $23,937.77
98 $1,069.63 $1,014.78 $54.86 $22,922.99
99 $1,069.63 $1,017.10 $52.53 $21,905.89
100 $1,069.63 $1,019.43 $50.20 $20,886.46
101 $1,069.63 $1,021.77 $47.86 $19,864.69
102 $1,069.63 $1,024.11 $45.52 $18,840.58
103 $1,069.63 $1,026.46 $43.18 $17,814.12
104 $1,069.63 $1,028.81 $40.82 $16,785.31
105 $1,069.63 $1,031.17 $38.47 $15,754.14
106 $1,069.63 $1,033.53 $36.10 $14,720.61
107 $1,069.63 $1,035.90 $33.73 $13,684.71
108 $1,069.63 $1,038.27 $31.36 $12,646.44
109 $1,069.63 $1,040.65 $28.98 $11,605.79
110 $1,069.63 $1,043.04 $26.60 $10,562.75
111 $1,069.63 $1,045.43 $24.21 $9,517.32
112 $1,069.63 $1,047.82 $21.81 $8,469.50
113 $1,069.63 $1,050.22 $19.41 $7,419.27
114 $1,069.63 $1,052.63 $17.00 $6,366.64
115 $1,069.63 $1,055.04 $14.59 $5,311.60
116 $1,069.63 $1,057.46 $12.17 $4,254.14
117 $1,069.63 $1,059.88 $9.75 $3,194.25
118 $1,069.63 $1,062.31 $7.32 $2,131.94
119 $1,069.63 $1,064.75 $4.89 $1,067.19
120 $1,069.63 $1,067.19 $2.45 $0.00