| Loan | Mortgage | Car | Commercial | Student | Biweekly | Extra Payments | Payoff | Excel |
Personal Loan Calculator with amortization schedule to estimate the monthly payment for your personal loan. Personal loans can be secured or unsecured, but secured loans usually have lower interest rates.
Personal Loan Summary |
|
Loan Amount: |
$65,000.00 |
Monthly Payment: |
$1,163.61 |
Total # Of Payments: |
72 |
Start Date: |
Nov, 2025 |
Payoff Date: |
Oct, 2031 |
Total Interest Paid: |
$18,780.00 |
Total Payment: |
$83,780.00 |
Personal Loan Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
|---|---|---|---|---|---|---|
| Nov, 2025 | 1 | $473.96 | $689.65 | $1,163.61 | $64,310.35 | |
| Dec, 2025 | 2 | $468.93 | $694.68 | $1,163.61 | $63,615.67 | |
| Jan, 2026 | 3 | $463.86 | $699.75 | $1,163.61 | $62,915.92 | |
| Feb, 2026 | 4 | $458.76 | $704.85 | $1,163.61 | $62,211.07 | |
| Mar, 2026 | 5 | $453.62 | $709.99 | $1,163.61 | $61,501.08 | |
| Apr, 2026 | 6 | $448.45 | $715.17 | $1,163.61 | $60,785.91 | |
| May, 2026 | 7 | $443.23 | $720.38 | $1,163.61 | $60,065.53 | |
| Jun, 2026 | 8 | $437.98 | $725.63 | $1,163.61 | $59,339.90 | |
| Jul, 2026 | 9 | $432.69 | $730.92 | $1,163.61 | $58,608.98 | |
| Aug, 2026 | 10 | $427.36 | $736.25 | $1,163.61 | $57,872.72 | |
| Sep, 2026 | 11 | $421.99 | $741.62 | $1,163.61 | $57,131.10 | |
| Oct, 2026 | 12 | $416.58 | $747.03 | $1,163.61 | $56,384.07 | |
| Nov, 2026 | 13 | $411.13 | $752.48 | $1,163.61 | $55,631.59 | |
| Dec, 2026 | 14 | $405.65 | $757.96 | $1,163.61 | $54,873.63 | |
| Jan, 2027 | 15 | $400.12 | $763.49 | $1,163.61 | $54,110.14 | |
| Feb, 2027 | 16 | $394.55 | $769.06 | $1,163.61 | $53,341.08 | |
| Mar, 2027 | 17 | $388.95 | $774.67 | $1,163.61 | $52,566.41 | |
| Apr, 2027 | 18 | $383.30 | $780.31 | $1,163.61 | $51,786.10 | |
| May, 2027 | 19 | $377.61 | $786.00 | $1,163.61 | $51,000.09 | |
| Jun, 2027 | 20 | $371.88 | $791.74 | $1,163.61 | $50,208.36 | |
| Jul, 2027 | 21 | $366.10 | $797.51 | $1,163.61 | $49,410.85 | |
| Aug, 2027 | 22 | $360.29 | $803.32 | $1,163.61 | $48,607.53 | |
| Sep, 2027 | 23 | $354.43 | $809.18 | $1,163.61 | $47,798.35 | |
| Oct, 2027 | 24 | $348.53 | $815.08 | $1,163.61 | $46,983.26 | |
| Nov, 2027 | 25 | $342.59 | $821.02 | $1,163.61 | $46,162.24 | |
| Dec, 2027 | 26 | $336.60 | $827.01 | $1,163.61 | $45,335.23 | |
| Jan, 2028 | 27 | $330.57 | $833.04 | $1,163.61 | $44,502.19 | |
| Feb, 2028 | 28 | $324.50 | $839.12 | $1,163.61 | $43,663.07 | |
| Mar, 2028 | 29 | $318.38 | $845.23 | $1,163.61 | $42,817.84 | |
| Apr, 2028 | 30 | $312.21 | $851.40 | $1,163.61 | $41,966.44 | |
| May, 2028 | 31 | $306.01 | $857.61 | $1,163.61 | $41,108.83 | |
| Jun, 2028 | 32 | $299.75 | $863.86 | $1,163.61 | $40,244.97 | |
| Jul, 2028 | 33 | $293.45 | $870.16 | $1,163.61 | $39,374.81 | |
| Aug, 2028 | 34 | $287.11 | $876.50 | $1,163.61 | $38,498.31 | |
| Sep, 2028 | 35 | $280.72 | $882.89 | $1,163.61 | $37,615.42 | |
| Oct, 2028 | 36 | $274.28 | $889.33 | $1,163.61 | $36,726.08 | |
| Nov, 2028 | 37 | $267.79 | $895.82 | $1,163.61 | $35,830.27 | |
| Dec, 2028 | 38 | $261.26 | $902.35 | $1,163.61 | $34,927.92 | |
| Jan, 2029 | 39 | $254.68 | $908.93 | $1,163.61 | $34,018.99 | |
| Feb, 2029 | 40 | $248.06 | $915.56 | $1,163.61 | $33,103.43 | |
| Mar, 2029 | 41 | $241.38 | $922.23 | $1,163.61 | $32,181.20 | |
| Apr, 2029 | 42 | $234.65 | $928.96 | $1,163.61 | $31,252.25 | |
| May, 2029 | 43 | $227.88 | $935.73 | $1,163.61 | $30,316.52 | |
| Jun, 2029 | 44 | $221.06 | $942.55 | $1,163.61 | $29,373.96 | |
| Jul, 2029 | 45 | $214.19 | $949.43 | $1,163.61 | $28,424.54 | |
| Aug, 2029 | 46 | $207.26 | $956.35 | $1,163.61 | $27,468.19 | |
| Sep, 2029 | 47 | $200.29 | $963.32 | $1,163.61 | $26,504.87 | |
| Oct, 2029 | 48 | $193.26 | $970.35 | $1,163.61 | $25,534.52 | |
| Nov, 2029 | 49 | $186.19 | $977.42 | $1,163.61 | $24,557.10 | |
| Dec, 2029 | 50 | $179.06 | $984.55 | $1,163.61 | $23,572.55 | |
| Jan, 2030 | 51 | $171.88 | $991.73 | $1,163.61 | $22,580.82 | |
| Feb, 2030 | 52 | $164.65 | $998.96 | $1,163.61 | $21,581.86 | |
| Mar, 2030 | 53 | $157.37 | $1,006.24 | $1,163.61 | $20,575.62 | |
| Apr, 2030 | 54 | $150.03 | $1,013.58 | $1,163.61 | $19,562.04 | |
| May, 2030 | 55 | $142.64 | $1,020.97 | $1,163.61 | $18,541.07 | |
| Jun, 2030 | 56 | $135.20 | $1,028.42 | $1,163.61 | $17,512.65 | |
| Jul, 2030 | 57 | $127.70 | $1,035.91 | $1,163.61 | $16,476.73 | |
| Aug, 2030 | 58 | $120.14 | $1,043.47 | $1,163.61 | $15,433.27 | |
| Sep, 2030 | 59 | $112.53 | $1,051.08 | $1,163.61 | $14,382.19 | |
| Oct, 2030 | 60 | $104.87 | $1,058.74 | $1,163.61 | $13,323.45 | |
| Nov, 2030 | 61 | $97.15 | $1,066.46 | $1,163.61 | $12,256.99 | |
| Dec, 2030 | 62 | $89.37 | $1,074.24 | $1,163.61 | $11,182.75 | |
| Jan, 2031 | 63 | $81.54 | $1,082.07 | $1,163.61 | $10,100.68 | |
| Feb, 2031 | 64 | $73.65 | $1,089.96 | $1,163.61 | $9,010.72 | |
| Mar, 2031 | 65 | $65.70 | $1,097.91 | $1,163.61 | $7,912.81 | |
| Apr, 2031 | 66 | $57.70 | $1,105.91 | $1,163.61 | $6,806.90 | |
| May, 2031 | 67 | $49.63 | $1,113.98 | $1,163.61 | $5,692.92 | |
| Jun, 2031 | 68 | $41.51 | $1,122.10 | $1,163.61 | $4,570.82 | |
| Jul, 2031 | 69 | $33.33 | $1,130.28 | $1,163.61 | $3,440.54 | |
| Aug, 2031 | 70 | $25.09 | $1,138.52 | $1,163.61 | $2,302.01 | |
| Sep, 2031 | 71 | $16.79 | $1,146.83 | $1,163.61 | $1,155.19 | |
| Oct, 2031 | 72 | $8.42 | $1,155.19 | $1,163.61 | $0.00 | |
A personal loan is a type of unsecured loan where no collateral is required. However, it generally has a higher interest rate than loans that required collateral such as an auto loan as lenders are taking more risks. Most personal loans have fixed interest rate where the lender give the borrower a lump sum up front, and the borrower will repay the loan in equal monthly payments until the loan is pay off. Personal loans have terms up to 7 years and can be use for any purposes, making it a popular financing option for consolidating debt, covering living expenses, and making major purchases.
There are many benfits of getting a personal loan like lower interest rate when comparing to credit cards. No collateral is required making it accessible and affordable for most borrowers. Because the monthly payment is fixed, borrowers won’t have to pay more even if market interest rates go up. If you need the money fast, personal loan is a good option as it is known for fast approval and funding.
Before you start applying for a personal loan, check your credit score. Borrowers with good credit score usually gets the best interest rate from lenders and those with bad credit score may not qualify for a personal loan. Once you know your credit score, it is time to compare offers from banks, credit unions and online lenders. Compare the interest rates and APR, loan terms, monthly payments, and fees to get the best deal.
To help you compare lenders and offers quickly, you can use the personal loan calculator. By entering the loan amount, interest rate, and terms, the personal loan calculator calculates your monthly payments, total interest payments, and the pay off date.
Personal Loan Payoff CalculatorLoan Calculator | Terms | Privacy | Disclaimer | Contact
©2025 Loan Calculator