Student Loan Payment Calculator for Coastal Carolina University

Payments, Loan Cost and Prepayment Saving

Standard Loan Repayment Costs

Below are the details of a sample student loan if you borrowed $104,704.00 to attend Coastal Carolina University. 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.

Coastal Carolina University Student Loan Payments
Example Payments
Monthly Loan Payment$1,046.69
Amount Borrowed$104,704.00
Interest Rate3.73%
Term years
Number of Monthly Payments120
Total Interest Cost$20,899.21
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 $125,603.21 to afford the $1,046.69 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 Coastal Carolina University student loan.

Prepayment Option

Loan Balances Over Time

Student Loan Amortization Table

Month Payment Principal Interest Balance
1 $1,046.69 $721.24 $325.45 $103,982.76
2 $1,046.69 $723.48 $323.21 $103,259.28
3 $1,046.69 $725.73 $320.96 $102,533.55
4 $1,046.69 $727.98 $318.71 $101,805.57
5 $1,046.69 $730.25 $316.45 $101,075.32
6 $1,046.69 $732.52 $314.18 $100,342.80
7 $1,046.69 $734.79 $311.90 $99,608.01
8 $1,046.69 $737.08 $309.61 $98,870.93
9 $1,046.69 $739.37 $307.32 $98,131.56
10 $1,046.69 $741.67 $305.03 $97,389.89
11 $1,046.69 $743.97 $302.72 $96,645.92
12 $1,046.69 $746.29 $300.41 $95,899.63
13 $1,046.69 $748.61 $298.09 $95,151.03
14 $1,046.69 $750.93 $295.76 $94,400.09
15 $1,046.69 $753.27 $293.43 $93,646.83
16 $1,046.69 $755.61 $291.09 $92,891.22
17 $1,046.69 $757.96 $288.74 $92,133.26
18 $1,046.69 $760.31 $286.38 $91,372.95
19 $1,046.69 $762.68 $284.02 $90,610.28
20 $1,046.69 $765.05 $281.65 $89,845.23
21 $1,046.69 $767.42 $279.27 $89,077.80
22 $1,046.69 $769.81 $276.88 $88,307.99
23 $1,046.69 $772.20 $274.49 $87,535.79
24 $1,046.69 $774.60 $272.09 $86,761.19
25 $1,046.69 $777.01 $269.68 $85,984.18
26 $1,046.69 $779.43 $267.27 $85,204.75
27 $1,046.69 $781.85 $264.84 $84,422.90
28 $1,046.69 $784.28 $262.41 $83,638.62
29 $1,046.69 $786.72 $259.98 $82,851.91
30 $1,046.69 $789.16 $257.53 $82,062.75
31 $1,046.69 $791.62 $255.08 $81,271.13
32 $1,046.69 $794.08 $252.62 $80,477.05
33 $1,046.69 $796.54 $250.15 $79,680.51
34 $1,046.69 $799.02 $247.67 $78,881.49
35 $1,046.69 $801.50 $245.19 $78,079.99
36 $1,046.69 $803.99 $242.70 $77,275.99
37 $1,046.69 $806.49 $240.20 $76,469.50
38 $1,046.69 $809.00 $237.69 $75,660.50
39 $1,046.69 $811.52 $235.18 $74,848.98
40 $1,046.69 $814.04 $232.66 $74,034.95
41 $1,046.69 $816.57 $230.13 $73,218.38
42 $1,046.69 $819.11 $227.59 $72,399.27
43 $1,046.69 $821.65 $225.04 $71,577.62
44 $1,046.69 $824.21 $222.49 $70,753.41
45 $1,046.69 $826.77 $219.93 $69,926.64
46 $1,046.69 $829.34 $217.36 $69,097.31
47 $1,046.69 $831.92 $214.78 $68,265.39
48 $1,046.69 $834.50 $212.19 $67,430.89
49 $1,046.69 $837.10 $209.60 $66,593.79
50 $1,046.69 $839.70 $207.00 $65,754.09
51 $1,046.69 $842.31 $204.39 $64,911.79
52 $1,046.69 $844.93 $201.77 $64,066.86
53 $1,046.69 $847.55 $199.14 $63,219.31
54 $1,046.69 $850.19 $196.51 $62,369.12
55 $1,046.69 $852.83 $193.86 $61,516.29
56 $1,046.69 $855.48 $191.21 $60,660.81
57 $1,046.69 $858.14 $188.55 $59,802.67
58 $1,046.69 $860.81 $185.89 $58,941.87
59 $1,046.69 $863.48 $183.21 $58,078.38
60 $1,046.69 $866.17 $180.53 $57,212.22
61 $1,046.69 $868.86 $177.83 $56,343.36
62 $1,046.69 $871.56 $175.13 $55,471.80
63 $1,046.69 $874.27 $172.42 $54,597.53
64 $1,046.69 $876.99 $169.71 $53,720.54
65 $1,046.69 $879.71 $166.98 $52,840.83
66 $1,046.69 $882.45 $164.25 $51,958.39
67 $1,046.69 $885.19 $161.50 $51,073.20
68 $1,046.69 $887.94 $158.75 $50,185.25
69 $1,046.69 $890.70 $155.99 $49,294.55
70 $1,046.69 $893.47 $153.22 $48,401.08
71 $1,046.69 $896.25 $150.45 $47,504.84
72 $1,046.69 $899.03 $147.66 $46,605.81
73 $1,046.69 $901.83 $144.87 $45,703.98
74 $1,046.69 $904.63 $142.06 $44,799.35
75 $1,046.69 $907.44 $139.25 $43,891.91
76 $1,046.69 $910.26 $136.43 $42,981.64
77 $1,046.69 $913.09 $133.60 $42,068.55
78 $1,046.69 $915.93 $130.76 $41,152.62
79 $1,046.69 $918.78 $127.92 $40,233.84
80 $1,046.69 $921.63 $125.06 $39,312.21
81 $1,046.69 $924.50 $122.20 $38,387.71
82 $1,046.69 $927.37 $119.32 $37,460.34
83 $1,046.69 $930.25 $116.44 $36,530.09
84 $1,046.69 $933.15 $113.55 $35,596.94
85 $1,046.69 $936.05 $110.65 $34,660.89
86 $1,046.69 $938.96 $107.74 $33,721.94
87 $1,046.69 $941.87 $104.82 $32,780.06
88 $1,046.69 $944.80 $101.89 $31,835.26
89 $1,046.69 $947.74 $98.95 $30,887.52
90 $1,046.69 $950.68 $96.01 $29,936.84
91 $1,046.69 $953.64 $93.05 $28,983.20
92 $1,046.69 $956.60 $90.09 $28,026.59
93 $1,046.69 $959.58 $87.12 $27,067.02
94 $1,046.69 $962.56 $84.13 $26,104.46
95 $1,046.69 $965.55 $81.14 $25,138.91
96 $1,046.69 $968.55 $78.14 $24,170.35
97 $1,046.69 $971.56 $75.13 $23,198.79
98 $1,046.69 $974.58 $72.11 $22,224.20
99 $1,046.69 $977.61 $69.08 $21,246.59
100 $1,046.69 $980.65 $66.04 $20,265.94
101 $1,046.69 $983.70 $62.99 $19,282.24
102 $1,046.69 $986.76 $59.94 $18,295.48
103 $1,046.69 $989.82 $56.87 $17,305.66
104 $1,046.69 $992.90 $53.79 $16,312.75
105 $1,046.69 $995.99 $50.71 $15,316.77
106 $1,046.69 $999.08 $47.61 $14,317.68
107 $1,046.69 $1,002.19 $44.50 $13,315.49
108 $1,046.69 $1,005.30 $41.39 $12,310.19
109 $1,046.69 $1,008.43 $38.26 $11,301.76
110 $1,046.69 $1,011.56 $35.13 $10,290.20
111 $1,046.69 $1,014.71 $31.99 $9,275.49
112 $1,046.69 $1,017.86 $28.83 $8,257.63
113 $1,046.69 $1,021.03 $25.67 $7,236.60
114 $1,046.69 $1,024.20 $22.49 $6,212.40
115 $1,046.69 $1,027.38 $19.31 $5,185.02
116 $1,046.69 $1,030.58 $16.12 $4,154.44
117 $1,046.69 $1,033.78 $12.91 $3,120.66
118 $1,046.69 $1,036.99 $9.70 $2,083.67
119 $1,046.69 $1,040.22 $6.48 $1,043.45
120 $1,046.69 $1,043.45 $3.24 $0.00