Intellex Studio mark Intellex Studio
Sign in Join

Repayment modeling

Map every installment before you sign.

Set a principal, annual rate, cadence, and start date to see payments, amortization, and the final payoff timeline. Export the full repayment schedule as a PDF for your records.

Payment

$978.31 per monthly

Total interest

$8,698.44

Total cost

$58,698.44

Schedule span

Nov 30, 2025 → Oct 28, 2030 60 payments

Repayment schedule

Installments overview

Download PDF schedule
# Date Payment Principal Interest Balance
1 Nov 30, 2025 $978.31 $707.47 $270.83 $49,292.53
2 Dec 30, 2025 $978.31 $711.31 $267.00 $48,581.22
3 Jan 30, 2026 $978.31 $715.16 $263.15 $47,866.06
4 Feb 28, 2026 $978.31 $719.03 $259.27 $47,147.03
5 Mar 28, 2026 $978.31 $722.93 $255.38 $46,424.10
6 Apr 28, 2026 $978.31 $726.84 $251.46 $45,697.26
7 May 28, 2026 $978.31 $730.78 $247.53 $44,966.48
8 Jun 28, 2026 $978.31 $734.74 $243.57 $44,231.74
9 Jul 28, 2026 $978.31 $738.72 $239.59 $43,493.02
10 Aug 28, 2026 $978.31 $742.72 $235.59 $42,750.30
11 Sep 28, 2026 $978.31 $746.74 $231.56 $42,003.55
12 Oct 28, 2026 $978.31 $750.79 $227.52 $41,252.77
13 Nov 28, 2026 $978.31 $754.85 $223.45 $40,497.91
14 Dec 28, 2026 $978.31 $758.94 $219.36 $39,738.97
15 Jan 28, 2027 $978.31 $763.05 $215.25 $38,975.91
16 Feb 28, 2027 $978.31 $767.19 $211.12 $38,208.73
17 Mar 28, 2027 $978.31 $771.34 $206.96 $37,437.38
18 Apr 28, 2027 $978.31 $775.52 $202.79 $36,661.86
19 May 28, 2027 $978.31 $779.72 $198.59 $35,882.14
20 Jun 28, 2027 $978.31 $783.95 $194.36 $35,098.19
21 Jul 28, 2027 $978.31 $788.19 $190.12 $34,310.00
22 Aug 28, 2027 $978.31 $792.46 $185.85 $33,517.54
23 Sep 28, 2027 $978.31 $796.75 $181.55 $32,720.78
24 Oct 28, 2027 $978.31 $801.07 $177.24 $31,919.71
25 Nov 28, 2027 $978.31 $805.41 $172.90 $31,114.31
26 Dec 28, 2027 $978.31 $809.77 $168.54 $30,304.53
27 Jan 28, 2028 $978.31 $814.16 $164.15 $29,490.38
28 Feb 28, 2028 $978.31 $818.57 $159.74 $28,671.81
29 Mar 28, 2028 $978.31 $823.00 $155.31 $27,848.81
30 Apr 28, 2028 $978.31 $827.46 $150.85 $27,021.35
31 May 28, 2028 $978.31 $831.94 $146.37 $26,189.40
32 Jun 28, 2028 $978.31 $836.45 $141.86 $25,352.96
33 Jul 28, 2028 $978.31 $840.98 $137.33 $24,511.98
34 Aug 28, 2028 $978.31 $845.53 $132.77 $23,666.44
35 Sep 28, 2028 $978.31 $850.11 $128.19 $22,816.33
36 Oct 28, 2028 $978.31 $854.72 $123.59 $21,961.61
37 Nov 28, 2028 $978.31 $859.35 $118.96 $21,102.26
38 Dec 28, 2028 $978.31 $864.00 $114.30 $20,238.26
39 Jan 28, 2029 $978.31 $868.68 $109.62 $19,369.57
40 Feb 28, 2029 $978.31 $873.39 $104.92 $18,496.19
41 Mar 28, 2029 $978.31 $878.12 $100.19 $17,618.07
42 Apr 28, 2029 $978.31 $882.88 $95.43 $16,735.19
43 May 28, 2029 $978.31 $887.66 $90.65 $15,847.53
44 Jun 28, 2029 $978.31 $892.47 $85.84 $14,955.06
45 Jul 28, 2029 $978.31 $897.30 $81.01 $14,057.76
46 Aug 28, 2029 $978.31 $902.16 $76.15 $13,155.60
47 Sep 28, 2029 $978.31 $907.05 $71.26 $12,248.55
48 Oct 28, 2029 $978.31 $911.96 $66.35 $11,336.59
49 Nov 28, 2029 $978.31 $916.90 $61.41 $10,419.69
50 Dec 28, 2029 $978.31 $921.87 $56.44 $9,497.83
51 Jan 28, 2030 $978.31 $926.86 $51.45 $8,570.96
52 Feb 28, 2030 $978.31 $931.88 $46.43 $7,639.08
53 Mar 28, 2030 $978.31 $936.93 $41.38 $6,702.15
54 Apr 28, 2030 $978.31 $942.00 $36.30 $5,760.15
55 May 28, 2030 $978.31 $947.11 $31.20 $4,813.04
56 Jun 28, 2030 $978.31 $952.24 $26.07 $3,860.81
57 Jul 28, 2030 $978.31 $957.39 $20.91 $2,903.41
58 Aug 28, 2030 $978.31 $962.58 $15.73 $1,940.83
59 Sep 28, 2030 $978.31 $967.79 $10.51 $973.04
60 Oct 28, 2030 $978.31 $973.04 $5.27 $0.00