The Nifty App
Calculators

Student Loan Amortization Schedule

Federal and private student loans amortize on a fixed schedule once repayment begins. This example uses $40,000 at 6.0% over ten years — a common grad-school balance on a standard plan.

Use controls below for your balance and rate. Income-driven plans and deferment are not modeled here; this is standard fixed amortization only.

Planning estimate. Your servicer's portal is authoritative for forgiveness programs and accrued interest during school.

Loan:$40,000.00 at 6% for 10 years (monthly)

Monthly payment:$444.08

Total interest:$13,289.91· Payments:121

#PaymentPrincipalInterestExtraBalance
1$444.08$244.08$200.00$39,755.92
2$444.08$245.30$198.78$39,510.62
3$444.08$246.53$197.55$39,264.09
4$444.08$247.76$196.32$39,016.33
5$444.08$249.00$195.08$38,767.33
6$444.08$250.24$193.84$38,517.09
7$444.08$251.49$192.59$38,265.60
8$444.08$252.75$191.33$38,012.85
9$444.08$254.02$190.06$37,758.83
10$444.08$255.29$188.79$37,503.54
11$444.08$256.56$187.52$37,246.98
12$444.08$257.85$186.23$36,989.13

Showing first 12 of 121 rows. Download PDF or CSV for the full schedule.

The Nifty App · theniftyapp.com

Related schedules

Running calculators