Long-tail Landing

Kalkulator Pozyczki

/loan-calculator/15000/11.5/48/2/0

Installment loan estimate over 48 months with origination fee and early-payoff projection.

Updated: 20.02.2026, 22:09:48

Tool Controls

Configure advanced parameters and run full calculations.

Loan amount

APR %

Term (months)

Origination fee %

Extra payment/month

Open ready-made scenarios with one click.

Loan principal

15 000,00 USD

Monthly payment

391,34 USD

Net disbursed

14 700,00 USD

Payoff with extra

4y 0m

Interest saved

0,00 USD

Effective annual rate

13,34%

Month	Payment	Principal	Interest	Balance
1	391,34	247,59	143,75	14 752,41
2	391,34	249,96	141,38	14 502,46
3	391,34	252,35	138,98	14 250,10
4	391,34	254,77	136,56	13 995,33
5	391,34	257,21	134,12	13 738,12
6	391,34	259,68	131,66	13 478,44
7	391,34	262,17	129,17	13 216,27
8	391,34	264,68	126,66	12 951,59
9	391,34	267,22	124,12	12 684,38
10	391,34	269,78	121,56	12 414,60
11	391,34	272,36	118,97	12 142,24
12	391,34	274,97	116,36	11 867,27
13	391,34	277,61	113,73	11 589,66
14	391,34	280,27	111,07	11 309,39
15	391,34	282,95	108,38	11 026,44
16	391,34	285,67	105,67	10 740,78
17	391,34	288,40	102,93	10 452,37
18	391,34	291,17	100,17	10 161,21
19	391,34	293,96	97,38	9867,25
20	391,34	296,77	94,56	9570,48
21	391,34	299,62	91,72	9270,86
22	391,34	302,49	88,85	8968,37
23	391,34	305,39	85,95	8662,98
24	391,34	308,31	83,02	8354,66
25	391,34	311,27	80,07	8043,40
26	391,34	314,25	77,08	7729,14
27	391,34	317,26	74,07	7411,88
28	391,34	320,30	71,03	7091,57
29	391,34	323,37	67,96	6768,20
30	391,34	326,47	64,86	6441,73
31	391,34	329,60	61,73	6112,12
32	391,34	332,76	58,57	5779,36
33	391,34	335,95	55,39	5443,41
34	391,34	339,17	52,17	5104,25
35	391,34	342,42	48,92	4761,83
36	391,34	345,70	45,63	4416,12
37	391,34	349,01	42,32	4067,11
38	391,34	352,36	38,98	3714,75
39	391,34	355,74	35,60	3359,02
40	391,34	359,14	32,19	2999,87
41	391,34	362,59	28,75	2637,29
42	391,34	366,06	25,27	2271,22
43	391,34	369,57	21,77	1901,66
44	391,34	373,11	18,22	1528,54
45	391,34	376,69	14,65	1151,86
46	391,34	380,30	11,04	771,56
47	391,34	383,94	7,39	387,62
48	391,34	387,62	3,71	0,00