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 $116,304.00 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$1,162.66
Amount Borrowed$116,304.00
Interest Rate3.73%
Term years
Number of Monthly Payments120
Total Interest Cost$23,214.60
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 $139,518.60 to afford the $1,162.66 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 $1,162.66 $801.14 $361.51 $115,502.86
2 $1,162.66 $803.63 $359.02 $114,699.22
3 $1,162.66 $806.13 $356.52 $113,893.09
4 $1,162.66 $808.64 $354.02 $113,084.45
5 $1,162.66 $811.15 $351.50 $112,273.30
6 $1,162.66 $813.67 $348.98 $111,459.63
7 $1,162.66 $816.20 $346.45 $110,643.43
8 $1,162.66 $818.74 $343.92 $109,824.69
9 $1,162.66 $821.28 $341.37 $109,003.41
10 $1,162.66 $823.84 $338.82 $108,179.57
11 $1,162.66 $826.40 $336.26 $107,353.18
12 $1,162.66 $828.97 $333.69 $106,524.21
13 $1,162.66 $831.54 $331.11 $105,692.67
14 $1,162.66 $834.13 $328.53 $104,858.54
15 $1,162.66 $836.72 $325.94 $104,021.82
16 $1,162.66 $839.32 $323.33 $103,182.50
17 $1,162.66 $841.93 $320.73 $102,340.57
18 $1,162.66 $844.55 $318.11 $101,496.02
19 $1,162.66 $847.17 $315.48 $100,648.85
20 $1,162.66 $849.80 $312.85 $99,799.05
21 $1,162.66 $852.45 $310.21 $98,946.60
22 $1,162.66 $855.10 $307.56 $98,091.51
23 $1,162.66 $857.75 $304.90 $97,233.75
24 $1,162.66 $860.42 $302.23 $96,373.33
25 $1,162.66 $863.09 $299.56 $95,510.24
26 $1,162.66 $865.78 $296.88 $94,644.46
27 $1,162.66 $868.47 $294.19 $93,775.99
28 $1,162.66 $871.17 $291.49 $92,904.82
29 $1,162.66 $873.88 $288.78 $92,030.95
30 $1,162.66 $876.59 $286.06 $91,154.35
31 $1,162.66 $879.32 $283.34 $90,275.04
32 $1,162.66 $882.05 $280.60 $89,392.99
33 $1,162.66 $884.79 $277.86 $88,508.20
34 $1,162.66 $887.54 $275.11 $87,620.65
35 $1,162.66 $890.30 $272.35 $86,730.35
36 $1,162.66 $893.07 $269.59 $85,837.28
37 $1,162.66 $895.84 $266.81 $84,941.44
38 $1,162.66 $898.63 $264.03 $84,042.81
39 $1,162.66 $901.42 $261.23 $83,141.39
40 $1,162.66 $904.22 $258.43 $82,237.17
41 $1,162.66 $907.03 $255.62 $81,330.13
42 $1,162.66 $909.85 $252.80 $80,420.28
43 $1,162.66 $912.68 $249.97 $79,507.60
44 $1,162.66 $915.52 $247.14 $78,592.08
45 $1,162.66 $918.36 $244.29 $77,673.71
46 $1,162.66 $921.22 $241.44 $76,752.49
47 $1,162.66 $924.08 $238.57 $75,828.41
48 $1,162.66 $926.96 $235.70 $74,901.46
49 $1,162.66 $929.84 $232.82 $73,971.62
50 $1,162.66 $932.73 $229.93 $73,038.89
51 $1,162.66 $935.63 $227.03 $72,103.27
52 $1,162.66 $938.53 $224.12 $71,164.73
53 $1,162.66 $941.45 $221.20 $70,223.28
54 $1,162.66 $944.38 $218.28 $69,278.90
55 $1,162.66 $947.31 $215.34 $68,331.59
56 $1,162.66 $950.26 $212.40 $67,381.33
57 $1,162.66 $953.21 $209.44 $66,428.12
58 $1,162.66 $956.17 $206.48 $65,471.95
59 $1,162.66 $959.15 $203.51 $64,512.80
60 $1,162.66 $962.13 $200.53 $63,550.67
61 $1,162.66 $965.12 $197.54 $62,585.55
62 $1,162.66 $968.12 $194.54 $61,617.44
63 $1,162.66 $971.13 $191.53 $60,646.31
64 $1,162.66 $974.15 $188.51 $59,672.16
65 $1,162.66 $977.17 $185.48 $58,694.99
66 $1,162.66 $980.21 $182.44 $57,714.78
67 $1,162.66 $983.26 $179.40 $56,731.52
68 $1,162.66 $986.31 $176.34 $55,745.20
69 $1,162.66 $989.38 $173.27 $54,755.82
70 $1,162.66 $992.46 $170.20 $53,763.37
71 $1,162.66 $995.54 $167.11 $52,767.83
72 $1,162.66 $998.64 $164.02 $51,769.19
73 $1,162.66 $1,001.74 $160.92 $50,767.45
74 $1,162.66 $1,004.85 $157.80 $49,762.60
75 $1,162.66 $1,007.98 $154.68 $48,754.62
76 $1,162.66 $1,011.11 $151.55 $47,743.52
77 $1,162.66 $1,014.25 $148.40 $46,729.26
78 $1,162.66 $1,017.40 $145.25 $45,711.86
79 $1,162.66 $1,020.57 $142.09 $44,691.29
80 $1,162.66 $1,023.74 $138.92 $43,667.55
81 $1,162.66 $1,026.92 $135.73 $42,640.63
82 $1,162.66 $1,030.11 $132.54 $41,610.52
83 $1,162.66 $1,033.32 $129.34 $40,577.20
84 $1,162.66 $1,036.53 $126.13 $39,540.67
85 $1,162.66 $1,039.75 $122.91 $38,500.92
86 $1,162.66 $1,042.98 $119.67 $37,457.94
87 $1,162.66 $1,046.22 $116.43 $36,411.72
88 $1,162.66 $1,049.48 $113.18 $35,362.24
89 $1,162.66 $1,052.74 $109.92 $34,309.51
90 $1,162.66 $1,056.01 $106.65 $33,253.50
91 $1,162.66 $1,059.29 $103.36 $32,194.20
92 $1,162.66 $1,062.58 $100.07 $31,131.62
93 $1,162.66 $1,065.89 $96.77 $30,065.73
94 $1,162.66 $1,069.20 $93.45 $28,996.53
95 $1,162.66 $1,072.52 $90.13 $27,924.01
96 $1,162.66 $1,075.86 $86.80 $26,848.15
97 $1,162.66 $1,079.20 $83.45 $25,768.95
98 $1,162.66 $1,082.56 $80.10 $24,686.39
99 $1,162.66 $1,085.92 $76.73 $23,600.47
100 $1,162.66 $1,089.30 $73.36 $22,511.17
101 $1,162.66 $1,092.68 $69.97 $21,418.49
102 $1,162.66 $1,096.08 $66.58 $20,322.41
103 $1,162.66 $1,099.49 $63.17 $19,222.92
104 $1,162.66 $1,102.90 $59.75 $18,120.02
105 $1,162.66 $1,106.33 $56.32 $17,013.69
106 $1,162.66 $1,109.77 $52.88 $15,903.92
107 $1,162.66 $1,113.22 $49.43 $14,790.70
108 $1,162.66 $1,116.68 $45.97 $13,674.02
109 $1,162.66 $1,120.15 $42.50 $12,553.86
110 $1,162.66 $1,123.63 $39.02 $11,430.23
111 $1,162.66 $1,127.13 $35.53 $10,303.11
112 $1,162.66 $1,130.63 $32.03 $9,172.48
113 $1,162.66 $1,134.14 $28.51 $8,038.33
114 $1,162.66 $1,137.67 $24.99 $6,900.66
115 $1,162.66 $1,141.21 $21.45 $5,759.46
116 $1,162.66 $1,144.75 $17.90 $4,614.70
117 $1,162.66 $1,148.31 $14.34 $3,466.39
118 $1,162.66 $1,151.88 $10.77 $2,314.51
119 $1,162.66 $1,155.46 $7.19 $1,159.05
120 $1,162.66 $1,159.05 $3.60 $0.00