Student Loan Payment Calculator for University of Phoenix Augusta Campus

Payments, Loan Cost and Prepayment Saving

Standard Loan Repayment Costs

Below are the details of a sample student loan if you borrowed $65,828.00 to attend University of Phoenix Augusta 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 Augusta Campus Student Loan Payments
Example Payments
Monthly Loan Payment$628.07
Amount Borrowed$65,828.00
Interest Rate2.75%
Term years
Number of Monthly Payments120
Total Interest Cost$9,540.61
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 $75,368.61 to afford the $628.07 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 University of Phoenix Augusta Campus student loan.

Prepayment Option

Loan Balances Over Time

Student Loan Amortization Table

Month Payment Principal Interest Balance
1 $628.07 $477.22 $150.86 $65,350.78
2 $628.07 $478.31 $149.76 $64,872.47
3 $628.07 $479.41 $148.67 $64,393.07
4 $628.07 $480.50 $147.57 $63,912.56
5 $628.07 $481.61 $146.47 $63,430.96
6 $628.07 $482.71 $145.36 $62,948.25
7 $628.07 $483.82 $144.26 $62,464.43
8 $628.07 $484.92 $143.15 $61,979.51
9 $628.07 $486.04 $142.04 $61,493.48
10 $628.07 $487.15 $140.92 $61,006.33
11 $628.07 $488.27 $139.81 $60,518.06
12 $628.07 $489.38 $138.69 $60,028.68
13 $628.07 $490.51 $137.57 $59,538.17
14 $628.07 $491.63 $136.44 $59,046.54
15 $628.07 $492.76 $135.31 $58,553.78
16 $628.07 $493.89 $134.19 $58,059.90
17 $628.07 $495.02 $133.05 $57,564.88
18 $628.07 $496.15 $131.92 $57,068.73
19 $628.07 $497.29 $130.78 $56,571.44
20 $628.07 $498.43 $129.64 $56,073.01
21 $628.07 $499.57 $128.50 $55,573.44
22 $628.07 $500.72 $127.36 $55,072.72
23 $628.07 $501.86 $126.21 $54,570.86
24 $628.07 $503.01 $125.06 $54,067.85
25 $628.07 $504.17 $123.91 $53,563.68
26 $628.07 $505.32 $122.75 $53,058.36
27 $628.07 $506.48 $121.59 $52,551.88
28 $628.07 $507.64 $120.43 $52,044.24
29 $628.07 $508.80 $119.27 $51,535.43
30 $628.07 $509.97 $118.10 $51,025.46
31 $628.07 $511.14 $116.93 $50,514.33
32 $628.07 $512.31 $115.76 $50,002.02
33 $628.07 $513.48 $114.59 $49,488.53
34 $628.07 $514.66 $113.41 $48,973.87
35 $628.07 $515.84 $112.23 $48,458.03
36 $628.07 $517.02 $111.05 $47,941.01
37 $628.07 $518.21 $109.86 $47,422.80
38 $628.07 $519.39 $108.68 $46,903.41
39 $628.07 $520.58 $107.49 $46,382.82
40 $628.07 $521.78 $106.29 $45,861.05
41 $628.07 $522.97 $105.10 $45,338.07
42 $628.07 $524.17 $103.90 $44,813.90
43 $628.07 $525.37 $102.70 $44,288.53
44 $628.07 $526.58 $101.49 $43,761.95
45 $628.07 $527.78 $100.29 $43,234.17
46 $628.07 $528.99 $99.08 $42,705.17
47 $628.07 $530.21 $97.87 $42,174.97
48 $628.07 $531.42 $96.65 $41,643.55
49 $628.07 $532.64 $95.43 $41,110.91
50 $628.07 $533.86 $94.21 $40,577.05
51 $628.07 $535.08 $92.99 $40,041.97
52 $628.07 $536.31 $91.76 $39,505.66
53 $628.07 $537.54 $90.53 $38,968.12
54 $628.07 $538.77 $89.30 $38,429.35
55 $628.07 $540.00 $88.07 $37,889.34
56 $628.07 $541.24 $86.83 $37,348.10
57 $628.07 $542.48 $85.59 $36,805.62
58 $628.07 $543.73 $84.35 $36,261.89
59 $628.07 $544.97 $83.10 $35,716.92
60 $628.07 $546.22 $81.85 $35,170.70
61 $628.07 $547.47 $80.60 $34,623.23
62 $628.07 $548.73 $79.34 $34,074.50
63 $628.07 $549.98 $78.09 $33,524.52
64 $628.07 $551.24 $76.83 $32,973.27
65 $628.07 $552.51 $75.56 $32,420.77
66 $628.07 $553.77 $74.30 $31,866.99
67 $628.07 $555.04 $73.03 $31,311.95
68 $628.07 $556.32 $71.76 $30,755.63
69 $628.07 $557.59 $70.48 $30,198.04
70 $628.07 $558.87 $69.20 $29,639.18
71 $628.07 $560.15 $67.92 $29,079.03
72 $628.07 $561.43 $66.64 $28,517.59
73 $628.07 $562.72 $65.35 $27,954.88
74 $628.07 $564.01 $64.06 $27,390.87
75 $628.07 $565.30 $62.77 $26,825.57
76 $628.07 $566.60 $61.48 $26,258.97
77 $628.07 $567.89 $60.18 $25,691.08
78 $628.07 $569.20 $58.88 $25,121.88
79 $628.07 $570.50 $57.57 $24,551.38
80 $628.07 $571.81 $56.26 $23,979.57
81 $628.07 $573.12 $54.95 $23,406.45
82 $628.07 $574.43 $53.64 $22,832.02
83 $628.07 $575.75 $52.32 $22,256.27
84 $628.07 $577.07 $51.00 $21,679.20
85 $628.07 $578.39 $49.68 $21,100.81
86 $628.07 $579.72 $48.36 $20,521.10
87 $628.07 $581.04 $47.03 $19,940.05
88 $628.07 $582.38 $45.70 $19,357.68
89 $628.07 $583.71 $44.36 $18,773.97
90 $628.07 $585.05 $43.02 $18,188.92
91 $628.07 $586.39 $41.68 $17,602.53
92 $628.07 $587.73 $40.34 $17,014.80
93 $628.07 $589.08 $38.99 $16,425.72
94 $628.07 $590.43 $37.64 $15,835.29
95 $628.07 $591.78 $36.29 $15,243.51
96 $628.07 $593.14 $34.93 $14,650.37
97 $628.07 $594.50 $33.57 $14,055.87
98 $628.07 $595.86 $32.21 $13,460.01
99 $628.07 $597.23 $30.85 $12,862.78
100 $628.07 $598.59 $29.48 $12,264.19
101 $628.07 $599.97 $28.11 $11,664.22
102 $628.07 $601.34 $26.73 $11,062.88
103 $628.07 $602.72 $25.35 $10,460.16
104 $628.07 $604.10 $23.97 $9,856.06
105 $628.07 $605.48 $22.59 $9,250.58
106 $628.07 $606.87 $21.20 $8,643.70
107 $628.07 $608.26 $19.81 $8,035.44
108 $628.07 $609.66 $18.41 $7,425.78
109 $628.07 $611.05 $17.02 $6,814.73
110 $628.07 $612.45 $15.62 $6,202.27
111 $628.07 $613.86 $14.21 $5,588.42
112 $628.07 $615.26 $12.81 $4,973.15
113 $628.07 $616.67 $11.40 $4,356.48
114 $628.07 $618.09 $9.98 $3,738.39
115 $628.07 $619.50 $8.57 $3,118.88
116 $628.07 $620.92 $7.15 $2,497.96
117 $628.07 $622.35 $5.72 $1,875.61
118 $628.07 $623.77 $4.30 $1,251.84
119 $628.07 $625.20 $2.87 $626.64
120 $628.07 $626.64 $1.44 $0.00