Student Loan Payment Calculator for University of Phoenix San Diego Campus

Standard Loan Repayment Costs

Below are the details of a sample student loan if you borrowed $70,020.00 to attend University of Phoenix San Diego Campus. 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.

University of Phoenix San Diego Campus Student Loan Payments

Example Payments
Monthly Loan Payment	$742.33
Amount Borrowed	$70,020.00
Interest Rate	4.99%
Term	years
Number of Monthly Payments	120
Total Interest Cost	$19,059.42
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 $89,079.42 to afford the $742.33 monthly payment in the loan modeled above.

Loan Balances Over Time

Student Loan Amortization Table

Month	Payment	Principal	Interest	Balance
1	$742.33	$451.16	$291.17	$69,568.84
2	$742.33	$453.04	$289.29	$69,115.80
3	$742.33	$454.92	$287.41	$68,660.88
4	$742.33	$456.81	$285.51	$68,204.06
5	$742.33	$458.71	$283.62	$67,745.35
6	$742.33	$460.62	$281.71	$67,284.73
7	$742.33	$462.54	$279.79	$66,822.19
8	$742.33	$464.46	$277.87	$66,357.73
9	$742.33	$466.39	$275.94	$65,891.34
10	$742.33	$468.33	$274.00	$65,423.01
11	$742.33	$470.28	$272.05	$64,952.74
12	$742.33	$472.23	$270.10	$64,480.50
13	$742.33	$474.20	$268.13	$64,006.30
14	$742.33	$476.17	$266.16	$63,530.14
15	$742.33	$478.15	$264.18	$63,051.99
16	$742.33	$480.14	$262.19	$62,571.85
17	$742.33	$482.13	$260.19	$62,089.72
18	$742.33	$484.14	$258.19	$61,605.58
19	$742.33	$486.15	$256.18	$61,119.42
20	$742.33	$488.17	$254.15	$60,631.25
21	$742.33	$490.20	$252.12	$60,141.05
22	$742.33	$492.24	$250.09	$59,648.81
23	$742.33	$494.29	$248.04	$59,154.52
24	$742.33	$496.34	$245.98	$58,658.17
25	$742.33	$498.41	$243.92	$58,159.76
26	$742.33	$500.48	$241.85	$57,659.28
27	$742.33	$502.56	$239.77	$57,156.72
28	$742.33	$504.65	$237.68	$56,652.07
29	$742.33	$506.75	$235.58	$56,145.32
30	$742.33	$508.86	$233.47	$55,636.46
31	$742.33	$510.97	$231.35	$55,125.49
32	$742.33	$513.10	$229.23	$54,612.39
33	$742.33	$515.23	$227.10	$54,097.16
34	$742.33	$517.37	$224.95	$53,579.78
35	$742.33	$519.53	$222.80	$53,060.26
36	$742.33	$521.69	$220.64	$52,538.57
37	$742.33	$523.86	$218.47	$52,014.71
38	$742.33	$526.03	$216.29	$51,488.68
39	$742.33	$528.22	$214.11	$50,960.46
40	$742.33	$530.42	$211.91	$50,430.04
41	$742.33	$532.62	$209.70	$49,897.42
42	$742.33	$534.84	$207.49	$49,362.58
43	$742.33	$537.06	$205.27	$48,825.52
44	$742.33	$539.30	$203.03	$48,286.22
45	$742.33	$541.54	$200.79	$47,744.68
46	$742.33	$543.79	$198.54	$47,200.89
47	$742.33	$546.05	$196.28	$46,654.84
48	$742.33	$548.32	$194.01	$46,106.52
49	$742.33	$550.60	$191.73	$45,555.92
50	$742.33	$552.89	$189.44	$45,003.02
51	$742.33	$555.19	$187.14	$44,447.83
52	$742.33	$557.50	$184.83	$43,890.33
53	$742.33	$559.82	$182.51	$43,330.52
54	$742.33	$562.15	$180.18	$42,768.37
55	$742.33	$564.48	$177.85	$42,203.89
56	$742.33	$566.83	$175.50	$41,637.06
57	$742.33	$569.19	$173.14	$41,067.87
58	$742.33	$571.55	$170.77	$40,496.31
59	$742.33	$573.93	$168.40	$39,922.38
60	$742.33	$576.32	$166.01	$39,346.06
61	$742.33	$578.71	$163.61	$38,767.35
62	$742.33	$581.12	$161.21	$38,186.23
63	$742.33	$583.54	$158.79	$37,602.69
64	$742.33	$585.96	$156.36	$37,016.73
65	$742.33	$588.40	$153.93	$36,428.33
66	$742.33	$590.85	$151.48	$35,837.48
67	$742.33	$593.30	$149.02	$35,244.18
68	$742.33	$595.77	$146.56	$34,648.40
69	$742.33	$598.25	$144.08	$34,050.15
70	$742.33	$600.74	$141.59	$33,449.42
71	$742.33	$603.23	$139.09	$32,846.18
72	$742.33	$605.74	$136.59	$32,240.44
73	$742.33	$608.26	$134.07	$31,632.18
74	$742.33	$610.79	$131.54	$31,021.39
75	$742.33	$613.33	$129.00	$30,408.06
76	$742.33	$615.88	$126.45	$29,792.17
77	$742.33	$618.44	$123.89	$29,173.73
78	$742.33	$621.01	$121.31	$28,552.72
79	$742.33	$623.60	$118.73	$27,929.12
80	$742.33	$626.19	$116.14	$27,302.93
81	$742.33	$628.79	$113.53	$26,674.14
82	$742.33	$631.41	$110.92	$26,042.73
83	$742.33	$634.03	$108.29	$25,408.69
84	$742.33	$636.67	$105.66	$24,772.02
85	$742.33	$639.32	$103.01	$24,132.70
86	$742.33	$641.98	$100.35	$23,490.73
87	$742.33	$644.65	$97.68	$22,846.08
88	$742.33	$647.33	$95.00	$22,198.75
89	$742.33	$650.02	$92.31	$21,548.74
90	$742.33	$652.72	$89.61	$20,896.01
91	$742.33	$655.44	$86.89	$20,240.58
92	$742.33	$658.16	$84.17	$19,582.42
93	$742.33	$660.90	$81.43	$18,921.52
94	$742.33	$663.65	$78.68	$18,257.87
95	$742.33	$666.41	$75.92	$17,591.47
96	$742.33	$669.18	$73.15	$16,922.29
97	$742.33	$671.96	$70.37	$16,250.33
98	$742.33	$674.75	$67.57	$15,575.57
99	$742.33	$677.56	$64.77	$14,898.01
100	$742.33	$680.38	$61.95	$14,217.64
101	$742.33	$683.21	$59.12	$13,534.43
102	$742.33	$686.05	$56.28	$12,848.38
103	$742.33	$688.90	$53.43	$12,159.48
104	$742.33	$691.77	$50.56	$11,467.72
105	$742.33	$694.64	$47.69	$10,773.07
106	$742.33	$697.53	$44.80	$10,075.54
107	$742.33	$700.43	$41.90	$9,375.11
108	$742.33	$703.34	$38.98	$8,671.77
109	$742.33	$706.27	$36.06	$7,965.50
110	$742.33	$709.21	$33.12	$7,256.29
111	$742.33	$712.15	$30.17	$6,544.14
112	$742.33	$715.12	$27.21	$5,829.02
113	$742.33	$718.09	$24.24	$5,110.94
114	$742.33	$721.08	$21.25	$4,389.86
115	$742.33	$724.07	$18.25	$3,665.79
116	$742.33	$727.08	$15.24	$2,938.70
117	$742.33	$730.11	$12.22	$2,208.59
118	$742.33	$733.14	$9.18	$1,475.45
119	$742.33	$736.19	$6.14	$739.25
120	$742.33	$739.25	$3.07	$0.00