Vehicle Information Vehicle purchase price? $ 25000 Cash rebate or cash back? $ 500 Sales tax rate? % 8 Trade-In Information Value of your trade-in? $ 1500 Amount owed on trade-in? $ 0 Loan Information Loan term (months)? 60 Interest rate? % 3.9 Down payment amount? $ 500 Printer-friendly version Loan Information Loan Amount Monthly Payment Chart Table Amortization Loan Payoff ScheduleYearInterest PaidPrincipal PaidEnding Balance000-24500.001$ 875.17$ 4,526.03$ 19,973.972$ 695.47$ 4,705.73$ 15,268.243$ 508.60$ 4,892.60$ 10,375.644$ 314.37$ 5,086.83$ 5,288.815$ 112.38$ 5,288.81$ 0.00 Amortization ScheduleMonthStarting BalancePayment MadeInterest PaidPrincipal PaidEnding Balance1$ 24,500.00$ 450.10$ 79.63$ 370.47$ 24,129.532$ 24,129.53$ 450.10$ 78.42$ 371.68$ 23,757.853$ 23,757.85$ 450.10$ 77.21$ 372.89$ 23,384.964$ 23,384.96$ 450.10$ 76.00$ 374.10$ 23,010.865$ 23,010.86$ 450.10$ 74.79$ 375.31$ 22,635.556$ 22,635.55$ 450.10$ 73.57$ 376.53$ 22,259.027$ 22,259.02$ 450.10$ 72.34$ 377.76$ 21,881.268$ 21,881.26$ 450.10$ 71.11$ 378.99$ 21,502.279$ 21,502.27$ 450.10$ 69.88$ 380.22$ 21,122.0510$ 21,122.05$ 450.10$ 68.65$ 381.45$ 20,740.6011$ 20,740.60$ 450.10$ 67.41$ 382.69$ 20,357.9112$ 20,357.91$ 450.10$ 66.16$ 383.94$ 19,973.9713$ 19,973.97$ 450.10$ 64.92$ 385.18$ 19,588.7914$ 19,588.79$ 450.10$ 63.66$ 386.44$ 19,202.3515$ 19,202.35$ 450.10$ 62.41$ 387.69$ 18,814.6616$ 18,814.66$ 450.10$ 61.15$ 388.95$ 18,425.7117$ 18,425.71$ 450.10$ 59.88$ 390.22$ 18,035.4918$ 18,035.49$ 450.10$ 58.62$ 391.48$ 17,644.0119$ 17,644.01$ 450.10$ 57.34$ 392.76$ 17,251.2520$ 17,251.25$ 450.10$ 56.07$ 394.03$ 16,857.2221$ 16,857.22$ 450.10$ 54.79$ 395.31$ 16,461.9122$ 16,461.91$ 450.10$ 53.50$ 396.60$ 16,065.3123$ 16,065.31$ 450.10$ 52.21$ 397.89$ 15,667.4224$ 15,667.42$ 450.10$ 50.92$ 399.18$ 15,268.2425$ 15,268.24$ 450.10$ 49.62$ 400.48$ 14,867.7626$ 14,867.76$ 450.10$ 48.32$ 401.78$ 14,465.9827$ 14,465.98$ 450.10$ 47.01$ 403.09$ 14,062.8928$ 14,062.89$ 450.10$ 45.70$ 404.40$ 13,658.4929$ 13,658.49$ 450.10$ 44.39$ 405.71$ 13,252.7830$ 13,252.78$ 450.10$ 43.07$ 407.03$ 12,845.7531$ 12,845.75$ 450.10$ 41.75$ 408.35$ 12,437.4032$ 12,437.40$ 450.10$ 40.42$ 409.68$ 12,027.7233$ 12,027.72$ 450.10$ 39.09$ 411.01$ 11,616.7134$ 11,616.71$ 450.10$ 37.75$ 412.35$ 11,204.3635$ 11,204.36$ 450.10$ 36.41$ 413.69$ 10,790.6736$ 10,790.67$ 450.10$ 35.07$ 415.03$ 10,375.6437$ 10,375.64$ 450.10$ 33.72$ 416.38$ 9,959.2638$ 9,959.26$ 450.10$ 32.37$ 417.73$ 9,541.5339$ 9,541.53$ 450.10$ 31.01$ 419.09$ 9,122.4440$ 9,122.44$ 450.10$ 29.65$ 420.45$ 8,701.9941$ 8,701.99$ 450.10$ 28.28$ 421.82$ 8,280.1742$ 8,280.17$ 450.10$ 26.91$ 423.19$ 7,856.9843$ 7,856.98$ 450.10$ 25.54$ 424.56$ 7,432.4244$ 7,432.42$ 450.10$ 24.16$ 425.94$ 7,006.4845$ 7,006.48$ 450.10$ 22.77$ 427.33$ 6,579.1546$ 6,579.15$ 450.10$ 21.38$ 428.72$ 6,150.4347$ 6,150.43$ 450.10$ 19.99$ 430.11$ 5,720.3248$ 5,720.32$ 450.10$ 18.59$ 431.51$ 5,288.8149$ 5,288.81$ 450.10$ 17.19$ 432.91$ 4,855.9050$ 4,855.90$ 450.10$ 15.78$ 434.32$ 4,421.5851$ 4,421.58$ 450.10$ 14.37$ 435.73$ 3,985.8552$ 3,985.85$ 450.10$ 12.95$ 437.15$ 3,548.7053$ 3,548.70$ 450.10$ 11.53$ 438.57$ 3,110.1354$ 3,110.13$ 450.10$ 10.11$ 439.99$ 2,670.1455$ 2,670.14$ 450.10$ 8.68$ 441.42$ 2,228.7256$ 2,228.72$ 450.10$ 7.24$ 442.86$ 1,785.8657$ 1,785.86$ 450.10$ 5.80$ 444.30$ 1,341.5658$ 1,341.56$ 450.10$ 4.36$ 445.74$ 895.8259$ 895.82$ 450.10$ 2.91$ 447.19$ 448.6360$ 448.63$ 450.09$ 1.46$ 448.63$ 0.00 Loan Payoff ScheduleYearInterest PaidPrincipal PaidEnding Balance000-24500.001875.174526.03-19973.972695.474705.73-15268.243508.604892.60-10375.644314.375086.83-5288.815112.385285.89-2.92 Submit Your monthly payment is based on the net purchase price of the vehicle, the loan term and the interest rate for the loan. The loan amount is based on the net purchase price of the vehicle (plus sales tax) or the vehicle price less any cash rebate, trade-in or down payment. If you have an outstanding balance on the vehicle you trade-in, that amount is added to the price of the vehicle you are purchasing.