Student Loan Payment Calculator for City College of San Francisco

Payments, Loan Cost and Prepayment Saving

Standard Loan Repayment Costs

Below are the details of a sample student loan if you borrowed $47,000.00 to attend City College of San Francisco. 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.

City College of San Francisco Student Loan Payments
Example Payments
Monthly Loan Payment$469.84
Amount Borrowed$47,000.00
Interest Rate3.73%
Term years
Number of Monthly Payments120
Total Interest Cost$9,381.33
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 $56,381.33 to afford the $469.84 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 City College of San Francisco student loan.

Prepayment Option

Loan Balances Over Time

Student Loan Amortization Table

Month Payment Principal Interest Balance
1 $469.84 $323.75 $146.09 $46,676.25
2 $469.84 $324.76 $145.09 $46,351.49
3 $469.84 $325.77 $144.08 $46,025.72
4 $469.84 $326.78 $143.06 $45,698.94
5 $469.84 $327.80 $142.05 $45,371.14
6 $469.84 $328.82 $141.03 $45,042.33
7 $469.84 $329.84 $140.01 $44,712.49
8 $469.84 $330.86 $138.98 $44,381.62
9 $469.84 $331.89 $137.95 $44,049.73
10 $469.84 $332.92 $136.92 $43,716.81
11 $469.84 $333.96 $135.89 $43,382.85
12 $469.84 $335.00 $134.85 $43,047.86
13 $469.84 $336.04 $133.81 $42,711.82
14 $469.84 $337.08 $132.76 $42,374.74
15 $469.84 $338.13 $131.71 $42,036.61
16 $469.84 $339.18 $130.66 $41,697.43
17 $469.84 $340.23 $129.61 $41,357.19
18 $469.84 $341.29 $128.55 $41,015.90
19 $469.84 $342.35 $127.49 $40,673.55
20 $469.84 $343.42 $126.43 $40,330.13
21 $469.84 $344.48 $125.36 $39,985.64
22 $469.84 $345.56 $124.29 $39,640.09
23 $469.84 $346.63 $123.21 $39,293.46
24 $469.84 $347.71 $122.14 $38,945.75
25 $469.84 $348.79 $121.06 $38,596.96
26 $469.84 $349.87 $119.97 $38,247.09
27 $469.84 $350.96 $118.88 $37,896.13
28 $469.84 $352.05 $117.79 $37,544.08
29 $469.84 $353.14 $116.70 $37,190.94
30 $469.84 $354.24 $115.60 $36,836.69
31 $469.84 $355.34 $114.50 $36,481.35
32 $469.84 $356.45 $113.40 $36,124.90
33 $469.84 $357.56 $112.29 $35,767.34
34 $469.84 $358.67 $111.18 $35,408.68
35 $469.84 $359.78 $110.06 $35,048.89
36 $469.84 $360.90 $108.94 $34,687.99
37 $469.84 $362.02 $107.82 $34,325.97
38 $469.84 $363.15 $106.70 $33,962.82
39 $469.84 $364.28 $105.57 $33,598.55
40 $469.84 $365.41 $104.44 $33,233.14
41 $469.84 $366.54 $103.30 $32,866.59
42 $469.84 $367.68 $102.16 $32,498.91
43 $469.84 $368.83 $101.02 $32,130.08
44 $469.84 $369.97 $99.87 $31,760.11
45 $469.84 $371.12 $98.72 $31,388.98
46 $469.84 $372.28 $97.57 $31,016.71
47 $469.84 $373.43 $96.41 $30,643.27
48 $469.84 $374.59 $95.25 $30,268.68
49 $469.84 $375.76 $94.09 $29,892.92
50 $469.84 $376.93 $92.92 $29,515.99
51 $469.84 $378.10 $91.75 $29,137.89
52 $469.84 $379.27 $90.57 $28,758.62
53 $469.84 $380.45 $89.39 $28,378.17
54 $469.84 $381.64 $88.21 $27,996.53
55 $469.84 $382.82 $87.02 $27,613.71
56 $469.84 $384.01 $85.83 $27,229.70
57 $469.84 $385.21 $84.64 $26,844.49
58 $469.84 $386.40 $83.44 $26,458.09
59 $469.84 $387.60 $82.24 $26,070.48
60 $469.84 $388.81 $81.04 $25,681.68
61 $469.84 $390.02 $79.83 $25,291.66
62 $469.84 $391.23 $78.61 $24,900.43
63 $469.84 $392.45 $77.40 $24,507.98
64 $469.84 $393.67 $76.18 $24,114.32
65 $469.84 $394.89 $74.96 $23,719.43
66 $469.84 $396.12 $73.73 $23,323.31
67 $469.84 $397.35 $72.50 $22,925.96
68 $469.84 $398.58 $71.26 $22,527.38
69 $469.84 $399.82 $70.02 $22,127.56
70 $469.84 $401.06 $68.78 $21,726.50
71 $469.84 $402.31 $67.53 $21,324.18
72 $469.84 $403.56 $66.28 $20,920.62
73 $469.84 $404.82 $65.03 $20,515.81
74 $469.84 $406.07 $63.77 $20,109.73
75 $469.84 $407.34 $62.51 $19,702.40
76 $469.84 $408.60 $61.24 $19,293.79
77 $469.84 $409.87 $59.97 $18,883.92
78 $469.84 $411.15 $58.70 $18,472.77
79 $469.84 $412.42 $57.42 $18,060.35
80 $469.84 $413.71 $56.14 $17,646.64
81 $469.84 $414.99 $54.85 $17,231.65
82 $469.84 $416.28 $53.56 $16,815.37
83 $469.84 $417.58 $52.27 $16,397.79
84 $469.84 $418.87 $50.97 $15,978.91
85 $469.84 $420.18 $49.67 $15,558.74
86 $469.84 $421.48 $48.36 $15,137.25
87 $469.84 $422.79 $47.05 $14,714.46
88 $469.84 $424.11 $45.74 $14,290.35
89 $469.84 $425.43 $44.42 $13,864.93
90 $469.84 $426.75 $43.10 $13,438.18
91 $469.84 $428.07 $41.77 $13,010.11
92 $469.84 $429.40 $40.44 $12,580.70
93 $469.84 $430.74 $39.11 $12,149.96
94 $469.84 $432.08 $37.77 $11,717.89
95 $469.84 $433.42 $36.42 $11,284.46
96 $469.84 $434.77 $35.08 $10,849.70
97 $469.84 $436.12 $33.72 $10,413.58
98 $469.84 $437.48 $32.37 $9,976.10
99 $469.84 $438.84 $31.01 $9,537.26
100 $469.84 $440.20 $29.64 $9,097.07
101 $469.84 $441.57 $28.28 $8,655.50
102 $469.84 $442.94 $26.90 $8,212.56
103 $469.84 $444.32 $25.53 $7,768.24
104 $469.84 $445.70 $24.15 $7,322.54
105 $469.84 $447.08 $22.76 $6,875.46
106 $469.84 $448.47 $21.37 $6,426.99
107 $469.84 $449.87 $19.98 $5,977.12
108 $469.84 $451.27 $18.58 $5,525.85
109 $469.84 $452.67 $17.18 $5,073.18
110 $469.84 $454.08 $15.77 $4,619.11
111 $469.84 $455.49 $14.36 $4,163.62
112 $469.84 $456.90 $12.94 $3,706.72
113 $469.84 $458.32 $11.52 $3,248.40
114 $469.84 $459.75 $10.10 $2,788.65
115 $469.84 $461.18 $8.67 $2,327.47
116 $469.84 $462.61 $7.23 $1,864.86
117 $469.84 $464.05 $5.80 $1,400.82
118 $469.84 $465.49 $4.35 $935.33
119 $469.84 $466.94 $2.91 $468.39
120 $469.84 $468.39 $1.46 $0.00