Finance · FREE ONLINE TOOL

Credit Card Calculator

Estimate payoff time or a target payment for a credit-card balance using a fixed rate and no new purchases.

Currency: USD

Enter all amounts in USD. Changing currency keeps numbers unchanged; no exchange rate is applied.

Your inputs

First payment month

Calculations run in your browser. No account needed.

EXAMPLE RESULTCalculated locally
Regular monthly payment
$1,580.17
Loan amount
$250,000.00
Total interest
$318,861.22
Total payments
$568,861.22
Payoff time
360 months
Jump to the full table
My workspace

Calculate with your inputs to save a result or compare scenarios.

Loan balance over time

USD
Balance
062.4K124.9K187.3K249.8K1180360
Payment 360
Balance$0.00

Loan payment breakdown

USD

Principal and interest over the loan term.

Total$568,861.22
  • Principal$250,000.0043.9%
  • Interest$318,861.2256.1%

Detailed breakdown

All 360 rows

The complete calculation, row by row. Amounts in USD.

Swipe or scroll horizontally for more columns.
Detailed breakdown · All 360 rows
PaymentMonthPayment amount (USD)Principal (USD)Interest (USD)Balance (USD)
12026-111,580.17226.001,354.17249,774.00
22026-121,580.17227.231,352.94249,546.77
32027-011,580.17228.461,351.71249,318.31
42027-021,580.17229.701,350.47249,088.61
52027-031,580.17230.941,349.23248,857.67
62027-041,580.17232.191,347.98248,625.48
72027-051,580.17233.451,346.72248,392.04
82027-061,580.17234.711,345.46248,157.32
92027-071,580.17235.981,344.19247,921.34
102027-081,580.17237.261,342.91247,684.07
112027-091,580.17238.551,341.62247,445.53
122027-101,580.17239.841,340.33247,205.69
132027-111,580.17241.141,339.03246,964.55
142027-121,580.17242.451,337.72246,722.10
152028-011,580.17243.761,336.41246,478.34
162028-021,580.17245.081,335.09246,233.26
172028-031,580.17246.411,333.76245,986.86
182028-041,580.17247.741,332.43245,739.12
192028-051,580.17249.081,331.09245,490.03
202028-061,580.17250.431,329.74245,239.60
212028-071,580.17251.791,328.38244,987.81
222028-081,580.17253.151,327.02244,734.66
232028-091,580.17254.521,325.65244,480.13
242028-101,580.17255.901,324.27244,224.23
252028-111,580.17257.291,322.88243,966.94
262028-121,580.17258.681,321.49243,708.26
272029-011,580.17260.081,320.09243,448.18
282029-021,580.17261.491,318.68243,186.68
292029-031,580.17262.911,317.26242,923.78
302029-041,580.17264.331,315.84242,659.44
312029-051,580.17265.761,314.41242,393.68
322029-061,580.17267.201,312.97242,126.47
332029-071,580.17268.651,311.52241,857.82
342029-081,580.17270.111,310.06241,587.72
352029-091,580.17271.571,308.60241,316.15
362029-101,580.17273.041,307.13241,043.10
372029-111,580.17274.521,305.65240,768.58
382029-121,580.17276.011,304.16240,492.58
392030-011,580.17277.501,302.67240,215.08
402030-021,580.17279.011,301.16239,936.07
412030-031,580.17280.521,299.65239,655.55
422030-041,580.17282.041,298.13239,373.52
432030-051,580.17283.561,296.61239,089.96
442030-061,580.17285.101,295.07238,804.86
452030-071,580.17286.641,293.53238,518.21
462030-081,580.17288.201,291.97238,230.02
472030-091,580.17289.761,290.41237,940.26
482030-101,580.17291.331,288.84237,648.93
492030-111,580.17292.911,287.27237,356.03
502030-121,580.17294.491,285.68237,061.53
512031-011,580.17296.091,284.08236,765.45
522031-021,580.17297.691,282.48236,467.76
532031-031,580.17299.301,280.87236,168.45
542031-041,580.17300.921,279.25235,867.53
552031-051,580.17302.551,277.62235,564.98
562031-061,580.17304.191,275.98235,260.78
572031-071,580.17305.841,274.33234,954.94
582031-081,580.17307.501,272.67234,647.44
592031-091,580.17309.161,271.01234,338.28
602031-101,580.17310.841,269.33234,027.44
612031-111,580.17312.521,267.65233,714.92
622031-121,580.17314.211,265.96233,400.71
632032-011,580.17315.921,264.25233,084.79
642032-021,580.17317.631,262.54232,767.16
652032-031,580.17319.351,260.82232,447.82
662032-041,580.17321.081,259.09232,126.74
672032-051,580.17322.821,257.35231,803.92
682032-061,580.17324.571,255.60231,479.36
692032-071,580.17326.321,253.85231,153.03
702032-081,580.17328.091,252.08230,824.94
712032-091,580.17329.871,250.30230,495.07
722032-101,580.17331.661,248.51230,163.42
732032-111,580.17333.451,246.72229,829.97
742032-121,580.17335.261,244.91229,494.71
752033-011,580.17337.071,243.10229,157.64
762033-021,580.17338.901,241.27228,818.74
772033-031,580.17340.741,239.43228,478.00
782033-041,580.17342.581,237.59228,135.42
792033-051,580.17344.441,235.73227,790.98
802033-061,580.17346.301,233.87227,444.68
812033-071,580.17348.181,231.99227,096.50
822033-081,580.17350.061,230.11226,746.44
832033-091,580.17351.961,228.21226,394.48
842033-101,580.17353.871,226.30226,040.61
852033-111,580.17355.781,224.39225,684.83
862033-121,580.17357.711,222.46225,327.12
872034-011,580.17359.651,220.52224,967.47
882034-021,580.17361.601,218.57224,605.87
892034-031,580.17363.551,216.62224,242.32
902034-041,580.17365.521,214.65223,876.79
912034-051,580.17367.501,212.67223,509.29
922034-061,580.17369.491,210.68223,139.80
932034-071,580.17371.501,208.67222,768.30
942034-081,580.17373.511,206.66222,394.79
952034-091,580.17375.531,204.64222,019.26
962034-101,580.17377.571,202.60221,641.69
972034-111,580.17379.611,200.56221,262.08
982034-121,580.17381.671,198.50220,880.42
992035-011,580.17383.731,196.44220,496.68
1002035-021,580.17385.811,194.36220,110.87
1012035-031,580.17387.901,192.27219,722.97
1022035-041,580.17390.001,190.17219,332.96
1032035-051,580.17392.121,188.05218,940.84
1042035-061,580.17394.241,185.93218,546.60
1052035-071,580.17396.381,183.79218,150.23
1062035-081,580.17398.521,181.65217,751.71
1072035-091,580.17400.681,179.49217,351.02
1082035-101,580.17402.851,177.32216,948.17
1092035-111,580.17405.031,175.14216,543.14
1102035-121,580.17407.231,172.94216,135.91
1112036-011,580.17409.431,170.74215,726.48
1122036-021,580.17411.651,168.52215,314.82
1132036-031,580.17413.881,166.29214,900.94
1142036-041,580.17416.121,164.05214,484.82
1152036-051,580.17418.381,161.79214,066.44
1162036-061,580.17420.641,159.53213,645.80
1172036-071,580.17422.921,157.25213,222.88
1182036-081,580.17425.211,154.96212,797.66
1192036-091,580.17427.521,152.65212,370.15
1202036-101,580.17429.831,150.34211,940.32
1212036-111,580.17432.161,148.01211,508.16
1222036-121,580.17434.501,145.67211,073.66
1232037-011,580.17436.851,143.32210,636.80
1242037-021,580.17439.221,140.95210,197.58
1252037-031,580.17441.601,138.57209,755.98
1262037-041,580.17443.991,136.18209,311.99
1272037-051,580.17446.401,133.77208,865.59
1282037-061,580.17448.811,131.36208,416.78
1292037-071,580.17451.251,128.92207,965.53
1302037-081,580.17453.691,126.48207,511.84
1312037-091,580.17456.151,124.02207,055.69
1322037-101,580.17458.621,121.55206,597.07
1332037-111,580.17461.101,119.07206,135.97
1342037-121,580.17463.601,116.57205,672.37
1352038-011,580.17466.111,114.06205,206.26
1362038-021,580.17468.641,111.53204,737.62
1372038-031,580.17471.171,109.00204,266.45
1382038-041,580.17473.731,106.44203,792.72
1392038-051,580.17476.291,103.88203,316.43
1402038-061,580.17478.871,101.30202,837.56
1412038-071,580.17481.471,098.70202,356.09
1422038-081,580.17484.071,096.10201,872.02
1432038-091,580.17486.701,093.47201,385.32
1442038-101,580.17489.331,090.84200,895.99
1452038-111,580.17491.981,088.19200,404.00
1462038-121,580.17494.651,085.52199,909.35
1472039-011,580.17497.331,082.84199,412.03
1482039-021,580.17500.021,080.15198,912.01
1492039-031,580.17502.731,077.44198,409.28
1502039-041,580.17505.451,074.72197,903.82
1512039-051,580.17508.191,071.98197,395.63
1522039-061,580.17510.941,069.23196,884.69
1532039-071,580.17513.711,066.46196,370.98
1542039-081,580.17516.491,063.68195,854.48
1552039-091,580.17519.291,060.88195,335.19
1562039-101,580.17522.101,058.07194,813.09
1572039-111,580.17524.931,055.24194,288.15
1582039-121,580.17527.781,052.39193,760.38
1592040-011,580.17530.631,049.54193,229.74
1602040-021,580.17533.511,046.66192,696.23
1612040-031,580.17536.401,043.77192,159.84
1622040-041,580.17539.301,040.87191,620.53
1632040-051,580.17542.231,037.94191,078.31
1642040-061,580.17545.161,035.01190,533.14
1652040-071,580.17548.121,032.05189,985.03
1662040-081,580.17551.081,029.09189,433.94
1672040-091,580.17554.071,026.10188,879.87
1682040-101,580.17557.071,023.10188,322.80
1692040-111,580.17560.091,020.08187,762.71
1702040-121,580.17563.121,017.05187,199.59
1712041-011,580.17566.171,014.00186,633.42
1722041-021,580.17569.241,010.93186,064.18
1732041-031,580.17572.321,007.85185,491.86
1742041-041,580.17575.421,004.75184,916.44
1752041-051,580.17578.541,001.63184,337.90
1762041-061,580.17581.67998.50183,756.22
1772041-071,580.17584.82995.35183,171.40
1782041-081,580.17587.99992.18182,583.41
1792041-091,580.17591.18988.99181,992.23
1802041-101,580.17594.38985.79181,397.85
1812041-111,580.17597.60982.57180,800.25
1822041-121,580.17600.84979.33180,199.42
1832042-011,580.17604.09976.08179,595.33
1842042-021,580.17607.36972.81178,987.97
1852042-031,580.17610.65969.52178,377.32
1862042-041,580.17613.96966.21177,763.36
1872042-051,580.17617.29962.88177,146.07
1882042-061,580.17620.63959.54176,525.44
1892042-071,580.17623.99956.18175,901.45
1902042-081,580.17627.37952.80175,274.08
1912042-091,580.17630.77949.40174,643.31
1922042-101,580.17634.19945.98174,009.13
1932042-111,580.17637.62942.55173,371.51
1942042-121,580.17641.07939.10172,730.43
1952043-011,580.17644.55935.62172,085.88
1962043-021,580.17648.04932.13171,437.85
1972043-031,580.17651.55928.62170,786.30
1982043-041,580.17655.08925.09170,131.22
1992043-051,580.17658.63921.54169,472.59
2002043-061,580.17662.19917.98168,810.40
2012043-071,580.17665.78914.39168,144.62
2022043-081,580.17669.39910.78167,475.23
2032043-091,580.17673.01907.16166,802.22
2042043-101,580.17676.66903.51166,125.56
2052043-111,580.17680.32899.85165,445.24
2062043-121,580.17684.01896.16164,761.23
2072044-011,580.17687.71892.46164,073.52
2082044-021,580.17691.44888.73163,382.08
2092044-031,580.17695.18884.99162,686.90
2102044-041,580.17698.95881.22161,987.95
2112044-051,580.17702.74877.43161,285.21
2122044-061,580.17706.54873.63160,578.67
2132044-071,580.17710.37869.80159,868.30
2142044-081,580.17714.22865.95159,154.08
2152044-091,580.17718.09862.08158,436.00
2162044-101,580.17721.98858.19157,714.02
2172044-111,580.17725.89854.28156,988.14
2182044-121,580.17729.82850.35156,258.32
2192045-011,580.17733.77846.40155,524.55
2202045-021,580.17737.75842.42154,786.80
2212045-031,580.17741.74838.43154,045.06
2222045-041,580.17745.76834.41153,299.30
2232045-051,580.17749.80830.37152,549.50
2242045-061,580.17753.86826.31151,795.64
2252045-071,580.17757.94822.23151,037.70
2262045-081,580.17762.05818.12150,275.65
2272045-091,580.17766.18813.99149,509.47
2282045-101,580.17770.33809.84148,739.15
2292045-111,580.17774.50805.67147,964.65
2302045-121,580.17778.69801.48147,185.95
2312046-011,580.17782.91797.26146,403.04
2322046-021,580.17787.15793.02145,615.89
2332046-031,580.17791.42788.75144,824.47
2342046-041,580.17795.70784.47144,028.76
2352046-051,580.17800.01780.16143,228.75
2362046-061,580.17804.35775.82142,424.40
2372046-071,580.17808.70771.47141,615.70
2382046-081,580.17813.09767.09140,802.61
2392046-091,580.17817.49762.68139,985.12
2402046-101,580.17821.92758.25139,163.21
2412046-111,580.17826.37753.80138,336.84
2422046-121,580.17830.85749.32137,505.99
2432047-011,580.17835.35744.82136,670.65
2442047-021,580.17839.87740.30135,830.77
2452047-031,580.17844.42735.75134,986.35
2462047-041,580.17848.99731.18134,137.36
2472047-051,580.17853.59726.58133,283.77
2482047-061,580.17858.22721.95132,425.55
2492047-071,580.17862.86717.31131,562.69
2502047-081,580.17867.54712.63130,695.15
2512047-091,580.17872.24707.93129,822.91
2522047-101,580.17876.96703.21128,945.95
2532047-111,580.17881.71698.46128,064.23
2542047-121,580.17886.49693.68127,177.75
2552048-011,580.17891.29688.88126,286.46
2562048-021,580.17896.12684.05125,390.34
2572048-031,580.17900.97679.20124,489.36
2582048-041,580.17905.85674.32123,583.51
2592048-051,580.17910.76669.41122,672.75
2602048-061,580.17915.69664.48121,757.06
2612048-071,580.17920.65659.52120,836.41
2622048-081,580.17925.64654.53119,910.77
2632048-091,580.17930.65649.52118,980.11
2642048-101,580.17935.69644.48118,044.42
2652048-111,580.17940.76639.41117,103.66
2662048-121,580.17945.86634.31116,157.80
2672049-011,580.17950.98629.19115,206.82
2682049-021,580.17956.13624.04114,250.68
2692049-031,580.17961.31618.86113,289.37
2702049-041,580.17966.52613.65112,322.85
2712049-051,580.17971.75608.42111,351.10
2722049-061,580.17977.02603.15110,374.08
2732049-071,580.17982.31597.86109,391.77
2742049-081,580.17987.63592.54108,404.14
2752049-091,580.17992.98587.19107,411.16
2762049-101,580.17998.36581.81106,412.80
2772049-111,580.171,003.77576.40105,409.03
2782049-121,580.171,009.20570.97104,399.82
2792050-011,580.171,014.67565.50103,385.15
2802050-021,580.171,020.17560.00102,364.99
2812050-031,580.171,025.69554.48101,339.29
2822050-041,580.171,031.25548.92100,308.04
2832050-051,580.171,036.83543.3499,271.21
2842050-061,580.171,042.45537.7298,228.76
2852050-071,580.171,048.10532.0797,180.66
2862050-081,580.171,053.77526.4096,126.89
2872050-091,580.171,059.48520.6995,067.40
2882050-101,580.171,065.22514.9594,002.18
2892050-111,580.171,070.99509.1892,931.19
2902050-121,580.171,076.79503.3891,854.40
2912051-011,580.171,082.63497.5490,771.77
2922051-021,580.171,088.49491.6889,683.28
2932051-031,580.171,094.39485.7888,588.90
2942051-041,580.171,100.31479.8687,488.58
2952051-051,580.171,106.27473.9086,382.31
2962051-061,580.171,112.27467.9085,270.04
2972051-071,580.171,118.29461.8884,151.75
2982051-081,580.171,124.35455.8283,027.40
2992051-091,580.171,130.44449.7381,896.97
3002051-101,580.171,136.56443.6180,760.41
3012051-111,580.171,142.72437.4579,617.69
3022051-121,580.171,148.91431.2678,468.78
3032052-011,580.171,155.13425.0477,313.65
3042052-021,580.171,161.39418.7876,152.26
3052052-031,580.171,167.68412.4974,984.58
3062052-041,580.171,174.00406.1773,810.58
3072052-051,580.171,180.36399.8172,630.22
3082052-061,580.171,186.76393.4171,443.46
3092052-071,580.171,193.18386.9970,250.28
3102052-081,580.171,199.65380.5269,050.63
3112052-091,580.171,206.15374.0267,844.48
3122052-101,580.171,212.68367.4966,631.80
3132052-111,580.171,219.25360.9265,412.55
3142052-121,580.171,225.85354.3264,186.70
3152053-011,580.171,232.49347.6862,954.21
3162053-021,580.171,239.17341.0061,715.04
3172053-031,580.171,245.88334.2960,469.16
3182053-041,580.171,252.63327.5459,216.53
3192053-051,580.171,259.41320.7657,957.12
3202053-061,580.171,266.24313.9356,690.88
3212053-071,580.171,273.09307.0855,417.79
3222053-081,580.171,279.99300.1854,137.80
3232053-091,580.171,286.92293.2552,850.88
3242053-101,580.171,293.89286.2851,556.98
3252053-111,580.171,300.90279.2750,256.08
3262053-121,580.171,307.95272.2248,948.13
3272054-011,580.171,315.03265.1447,633.09
3282054-021,580.171,322.16258.0146,310.94
3292054-031,580.171,329.32250.8544,981.62
3302054-041,580.171,336.52243.6543,645.10
3312054-051,580.171,343.76236.4142,301.34
3322054-061,580.171,351.04229.1340,950.30
3332054-071,580.171,358.36221.8139,591.94
3342054-081,580.171,365.71214.4638,226.23
3352054-091,580.171,373.11207.0636,853.12
3362054-101,580.171,380.55199.6235,472.57
3372054-111,580.171,388.03192.1434,084.54
3382054-121,580.171,395.55184.6232,689.00
3392055-011,580.171,403.10177.0731,285.89
3402055-021,580.171,410.70169.4729,875.19
3412055-031,580.171,418.35161.8228,456.84
3422055-041,580.171,426.03154.1427,030.81
3432055-051,580.171,433.75146.4225,597.06
3442055-061,580.171,441.52138.6524,155.54
3452055-071,580.171,449.33130.8422,706.21
3462055-081,580.171,457.18122.9921,249.04
3472055-091,580.171,465.07115.1019,783.96
3482055-101,580.171,473.01107.1618,310.96
3492055-111,580.171,480.9999.1816,829.97
3502055-121,580.171,489.0191.1615,340.96
3512056-011,580.171,497.0783.1013,843.89
3522056-021,580.171,505.1874.9912,338.71
3532056-031,580.171,513.3466.8310,825.37
3542056-041,580.171,521.5358.649,303.84
3552056-051,580.171,529.7750.407,774.07
3562056-061,580.171,538.0642.116,236.01
3572056-071,580.171,546.3933.784,689.61
3582056-081,580.171,554.7725.403,134.85
3592056-091,580.171,563.1916.981,571.66
3602056-101,580.171,571.668.510.00

How it works

A useful distinction

Small extra payments target principal

At a modeled 24% annual rate, a 5,000 balance starts with 100 monthly interest. Increasing payment from 110 to 150 raises first-month principal repayment from 10 to 50, even though the payment rises only 40.

Why a fixed card payment matters

A credit-card balance can take much longer to repay when the payment only slightly exceeds the interest charged. The fixed-payment mode helps you compare larger regular payments on the same balance. This projection assumes the modeled balance and rate, rather than reproducing every issuer's statement rules. New purchases, changing rates, or additional fees can alter the actual payoff path.

Loan & schedule: formula and assumptions

Payment = P × r / [1−(1+r)^−n], where r is the monthly rate.

Equal monthly payments amortize a fixed-rate loan. Extra payments reduce principal after the regular payment.

Fixed-payment payoff: formula and assumptions

Payoff months = −ln(1−Pr/payment) / ln(1+r).

The monthly payment must exceed the interest due. The final installment is reduced to the remaining balance.

Worked example

Reference example currency: USD. These fixed examples do not change with your calculator preferences.

Using the Loan & schedule example:

Inputs
Loan amount ($)
250000
Annual interest rate (%)
6.5
Term (years)
30
Extra monthly payment ($)
0
First payment month
2026-11-01
Method

Payment = P × r / [1−(1+r)^−n], where r is the monthly rate.

Result

Example result

Regular monthly payment: $1,580.17

Loan amount: $250,000.00

Total interest: $318,861.22

Total payments: $568,861.22

Payoff time: 360 months

These are illustrative inputs. Change the values to explore a different scenario.

What to keep in mind

Assumes a fixed rate and no new borrowing or late fees.

Formula references

References explain the underlying methods; they do not imply endorsement or individual professional review of Finflo.

Common questions

Does this reproduce a credit-card statement exactly?

No. It uses a monthly fixed-rate model. Daily balance methods, changing APRs, fees and issuer minimum-payment rules can differ.

What happens if I keep making new purchases?

New charges are not modeled. The estimated payoff time assumes the starting balance receives no additional borrowing.

Prepared by Finflo. See our methodology and editorial policy. Read the relevant professional-advice limitations.