Pay off $15,000 at 18.99% with $300/month
Balance $15,000.00 • APR 18.99% • Payment $300.00/mo
Prefilled calculator
Adjust inputs to see how payoff time and interest change.
Payoff in: 100 months
Payoff date: 6/27/2034
Total interest: $14,933.70
Explanation
This scenario starts with $15,000.00 at 18.99% APR. Paying $300.00/month clears the balance in about 100 months (example payoff date: 5/1/2034).
Month one interest is roughly $237.37 (1.58% per month), so about $62.63 goes to principal right away.
Early on, interest consumes a large share of the payment, so progress feels slow. The good news: as the balance drops, interest drops too, and more of each payment goes toward principal.
If you increased the payment by $50 to $350.00/month, you’d save about 27 months in this setup and reduce total interest.
Schedule preview
First 12 months. Use the tool for full details.
| Month | Payment | Interest | Principal | Remaining |
|---|---|---|---|---|
| 1 | $300.00 | $237.37 | $62.63 | $14,937.38 |
| 2 | $300.00 | $236.38 | $63.62 | $14,873.76 |
| 3 | $300.00 | $235.38 | $64.62 | $14,809.14 |
| 4 | $300.00 | $234.35 | $65.65 | $14,743.49 |
| 5 | $300.00 | $233.32 | $66.68 | $14,676.81 |
| 6 | $300.00 | $232.26 | $67.74 | $14,609.07 |
| 7 | $300.00 | $231.19 | $68.81 | $14,540.26 |
| 8 | $300.00 | $230.10 | $69.90 | $14,470.36 |
| 9 | $300.00 | $228.99 | $71.01 | $14,399.35 |
| 10 | $300.00 | $227.87 | $72.13 | $14,327.22 |
| 11 | $300.00 | $226.73 | $73.27 | $14,253.95 |
| 12 | $300.00 | $225.57 | $74.43 | $14,179.51 |
Show full schedule
| Month | Payment | Interest | Principal | Remaining |
|---|---|---|---|---|
| 1 | $300.00 | $237.37 | $62.63 | $14,937.38 |
| 2 | $300.00 | $236.38 | $63.62 | $14,873.76 |
| 3 | $300.00 | $235.38 | $64.62 | $14,809.14 |
| 4 | $300.00 | $234.35 | $65.65 | $14,743.49 |
| 5 | $300.00 | $233.32 | $66.68 | $14,676.81 |
| 6 | $300.00 | $232.26 | $67.74 | $14,609.07 |
| 7 | $300.00 | $231.19 | $68.81 | $14,540.26 |
| 8 | $300.00 | $230.10 | $69.90 | $14,470.36 |
| 9 | $300.00 | $228.99 | $71.01 | $14,399.35 |
| 10 | $300.00 | $227.87 | $72.13 | $14,327.22 |
| 11 | $300.00 | $226.73 | $73.27 | $14,253.95 |
| 12 | $300.00 | $225.57 | $74.43 | $14,179.51 |
| 13 | $300.00 | $224.39 | $75.61 | $14,103.91 |
| 14 | $300.00 | $223.19 | $76.81 | $14,027.10 |
| 15 | $300.00 | $221.98 | $78.02 | $13,949.08 |
| 16 | $300.00 | $220.74 | $79.26 | $13,869.82 |
| 17 | $300.00 | $219.49 | $80.51 | $13,789.31 |
| 18 | $300.00 | $218.22 | $81.78 | $13,707.53 |
| 19 | $300.00 | $216.92 | $83.08 | $13,624.45 |
| 20 | $300.00 | $215.61 | $84.39 | $13,540.06 |
| 21 | $300.00 | $214.27 | $85.73 | $13,454.33 |
| 22 | $300.00 | $212.91 | $87.09 | $13,367.24 |
| 23 | $300.00 | $211.54 | $88.46 | $13,278.78 |
| 24 | $300.00 | $210.14 | $89.86 | $13,188.92 |
| 25 | $300.00 | $208.71 | $91.29 | $13,097.63 |
| 26 | $300.00 | $207.27 | $92.73 | $13,004.90 |
| 27 | $300.00 | $205.80 | $94.20 | $12,910.70 |
| 28 | $300.00 | $204.31 | $95.69 | $12,815.02 |
| 29 | $300.00 | $202.80 | $97.20 | $12,717.81 |
| 30 | $300.00 | $201.26 | $98.74 | $12,619.07 |
| 31 | $300.00 | $199.70 | $100.30 | $12,518.77 |
| 32 | $300.00 | $198.11 | $101.89 | $12,416.88 |
| 33 | $300.00 | $196.50 | $103.50 | $12,313.38 |
| 34 | $300.00 | $194.86 | $105.14 | $12,208.24 |
| 35 | $300.00 | $193.20 | $106.80 | $12,101.43 |
| 36 | $300.00 | $191.51 | $108.49 | $11,992.94 |
| 37 | $300.00 | $189.79 | $110.21 | $11,882.72 |
| 38 | $300.00 | $188.04 | $111.96 | $11,770.77 |
| 39 | $300.00 | $186.27 | $113.73 | $11,657.04 |
| 40 | $300.00 | $184.47 | $115.53 | $11,541.51 |
| 41 | $300.00 | $182.64 | $117.36 | $11,424.16 |
| 42 | $300.00 | $180.79 | $119.21 | $11,304.95 |
| 43 | $300.00 | $178.90 | $121.10 | $11,183.85 |
| 44 | $300.00 | $176.98 | $123.02 | $11,060.83 |
| 45 | $300.00 | $175.04 | $124.96 | $10,935.87 |
| 46 | $300.00 | $173.06 | $126.94 | $10,808.93 |
| 47 | $300.00 | $171.05 | $128.95 | $10,679.98 |
| 48 | $300.00 | $169.01 | $130.99 | $10,548.99 |
| 49 | $300.00 | $166.94 | $133.06 | $10,415.93 |
| 50 | $300.00 | $164.83 | $135.17 | $10,280.76 |
| 51 | $300.00 | $162.69 | $137.31 | $10,143.45 |
| 52 | $300.00 | $160.52 | $139.48 | $10,003.97 |
| 53 | $300.00 | $158.31 | $141.69 | $9,862.29 |
| 54 | $300.00 | $156.07 | $143.93 | $9,718.36 |
| 55 | $300.00 | $153.79 | $146.21 | $9,572.15 |
| 56 | $300.00 | $151.48 | $148.52 | $9,423.63 |
| 57 | $300.00 | $149.13 | $150.87 | $9,272.76 |
| 58 | $300.00 | $146.74 | $153.26 | $9,119.50 |
| 59 | $300.00 | $144.32 | $155.68 | $8,963.82 |
| 60 | $300.00 | $141.85 | $158.15 | $8,805.67 |
| 61 | $300.00 | $139.35 | $160.65 | $8,645.02 |
| 62 | $300.00 | $136.81 | $163.19 | $8,481.83 |
| 63 | $300.00 | $134.22 | $165.78 | $8,316.05 |
| 64 | $300.00 | $131.60 | $168.40 | $8,147.65 |
| 65 | $300.00 | $128.94 | $171.06 | $7,976.59 |
| 66 | $300.00 | $126.23 | $173.77 | $7,802.82 |
| 67 | $300.00 | $123.48 | $176.52 | $7,626.30 |
| 68 | $300.00 | $120.69 | $179.31 | $7,446.98 |
| 69 | $300.00 | $117.85 | $182.15 | $7,264.83 |
| 70 | $300.00 | $114.97 | $185.03 | $7,079.80 |
| 71 | $300.00 | $112.04 | $187.96 | $6,891.84 |
| 72 | $300.00 | $109.06 | $190.94 | $6,700.90 |
| 73 | $300.00 | $106.04 | $193.96 | $6,506.94 |
| 74 | $300.00 | $102.97 | $197.03 | $6,309.91 |
| 75 | $300.00 | $99.85 | $200.15 | $6,109.77 |
| 76 | $300.00 | $96.69 | $203.31 | $5,906.45 |
| 77 | $300.00 | $93.47 | $206.53 | $5,699.92 |
| 78 | $300.00 | $90.20 | $209.80 | $5,490.13 |
| 79 | $300.00 | $86.88 | $213.12 | $5,277.01 |
| 80 | $300.00 | $83.51 | $216.49 | $5,060.52 |
| 81 | $300.00 | $80.08 | $219.92 | $4,840.60 |
| 82 | $300.00 | $76.60 | $223.40 | $4,617.20 |
| 83 | $300.00 | $73.07 | $226.93 | $4,390.27 |
| 84 | $300.00 | $69.48 | $230.52 | $4,159.74 |
| 85 | $300.00 | $65.83 | $234.17 | $3,925.57 |
| 86 | $300.00 | $62.12 | $237.88 | $3,687.69 |
| 87 | $300.00 | $58.36 | $241.64 | $3,446.05 |
| 88 | $300.00 | $54.53 | $245.47 | $3,200.59 |
| 89 | $300.00 | $50.65 | $249.35 | $2,951.23 |
| 90 | $300.00 | $46.70 | $253.30 | $2,697.94 |
| 91 | $300.00 | $42.69 | $257.31 | $2,440.63 |
| 92 | $300.00 | $38.62 | $261.38 | $2,179.26 |
| 93 | $300.00 | $34.49 | $265.51 | $1,913.74 |
| 94 | $300.00 | $30.28 | $269.72 | $1,644.03 |
| 95 | $300.00 | $26.02 | $273.98 | $1,370.04 |
| 96 | $300.00 | $21.68 | $278.32 | $1,091.72 |
| 97 | $300.00 | $17.28 | $282.72 | $809.00 |
| 98 | $300.00 | $12.80 | $287.20 | $521.80 |
| 99 | $300.00 | $8.26 | $291.74 | $230.06 |
| 100 | $233.70 | $3.64 | $230.06 | $0.00 |
Explore debt calculators
Related scenarios
Pay off $15,000 at 12.99% with $300/month
$15,000 • 12.99% • $300/mo
Pay off $15,000 at 18.99% with $400/month
$15,000 • 18.99% • $400/mo
Pay off $10,000 at 18.99% with $300/month
$10,000 • 18.99% • $300/mo
Pay off $15,000 at 12.99% with $400/month
$15,000 • 12.99% • $400/mo
Pay off $15,000 at 24.99% with $400/month
$15,000 • 24.99% • $400/mo
Pay off $8,000 at 18.99% with $300/month
$8,000 • 18.99% • $300/mo