LogoS&P 500 Investment Calculator
  • How it Works
  • Methodology
  • FAQs
  • Blog
Try Calculator

Pay off debt or invest calculator

Explore two uses of the same monthly budget: extra debt payments followed by investing, or scheduled payments alongside investing. Both start with the same fixed-rate debt and no investments. Results describe your assumptions, not which route you should choose.

Illustrative example — edit the inputs to explore your own assumptions.

Your inputs

From 0 to 1,000,000,000,000. Zero means already paid off.

From 0% to 100%, divided by 12 for monthly debt interest. No fees or lender quote.

An integer from 1 to 600 months for the remaining fixed-rate loan.

From 0 to 1,000,000,000,000 in addition to the contract payment. Both routes use this same total monthly budget.

From −10% to 100%, converted to an equivalent monthly return. This fixed scenario is not a forecast.

An integer from 1 to 600 months, at least as long as the remaining loan term.

Display only; no exchange-rate conversion.

Inputs stay in this page’s memory. They are not saved or added to the URL. Refreshing resets the form.

Calculation results

Applied assumptions for 240 months. All amounts are nominal in USD; no inflation adjustment or currency conversion. Net financial position is investments minus remaining debt, not total household net worth. A negative difference or investment loss is retained.

Starting debt principal
100000
Fixed nominal loan APR (%)
5
Remaining loan term (months)
240
Extra monthly budget
200
Effective annual investment return (%)
6
Comparison period (months)
240
Contract monthly loan payment (M)
$659.96
Shared monthly budget (M + E)
$859.96
Cumulative budget for each route
$206,389.38
A minus B net financial position at the end
-$6,021.35
Both routes begin with zero investments and the same debt. Payoff month 0 means already paid off. Unspent payment budget is invested in the payoff month; after payoff the full monthly budget is invested.
MeasureA: Extra payments firstB: Invest alongside scheduled payments
Debt payoff month160 months240 months
Cumulative loan interest$37,050.89$58,389.38
Cumulative debt payments$137,050.89$158,389.38
Cumulative amount invested$69,338.49$48,000.00
Investment growth or loss$15,327.89$42,687.73
Final investment balance$84,666.38$90,687.73
Remaining debt at the end$0.00$0.00
Final net financial position$84,666.38$90,687.73

Monthly values retain full precision and are rounded only for display. Interest, principal, and payments may have small displayed rounding differences. Principal paid is not also invested; only the monthly budget left after the actual debt payment goes to investments.

Monthly audit at the same end date. For each route, actual debt payment plus month-end investment contribution equals the shared budget. Existing investments grow before the month-end contribution. Debt and investment balances shown are closing balances; negative positions are not clipped.
MonthShared budgetA: Extra payments firstB: Invest alongside scheduled payments
Debt paymentInterestPrincipal repaidClosing debtMonth-end investmentClosing investmentsNet financial positionDebt paymentInterestPrincipal repaidClosing debtMonth-end investmentClosing investmentsNet financial position
1$859.96$859.96$416.67$443.29$99,556.71$0.00$0.00-$99,556.71$659.96$416.67$243.29$99,756.71$200.00$200.00-$99,556.71
2$859.96$859.96$414.82$445.14$99,111.57$0.00$0.00-$99,111.57$659.96$415.65$244.30$99,512.41$200.00$400.97-$99,111.43
3$859.96$859.96$412.96$446.99$98,664.58$0.00$0.00-$98,664.58$659.96$414.64$245.32$99,267.09$200.00$602.93-$98,664.16
4$859.96$859.96$411.10$448.85$98,215.73$0.00$0.00-$98,215.73$659.96$413.61$246.34$99,020.74$200.00$805.86-$98,214.88
5$859.96$859.96$409.23$450.72$97,765.01$0.00$0.00-$97,765.01$659.96$412.59$247.37$98,773.38$200.00$1,009.78-$97,763.59
6$859.96$859.96$407.35$452.60$97,312.41$0.00$0.00-$97,312.41$659.96$411.56$248.40$98,524.98$200.00$1,214.70-$97,310.28
7$859.96$859.96$405.47$454.49$96,857.92$0.00$0.00-$96,857.92$659.96$410.52$249.44$98,275.54$200.00$1,420.61-$96,854.93
8$859.96$859.96$403.57$456.38$96,401.54$0.00$0.00-$96,401.54$659.96$409.48$250.47$98,025.07$200.00$1,627.53-$96,397.54
9$859.96$859.96$401.67$458.28$95,943.25$0.00$0.00-$95,943.25$659.96$408.44$251.52$97,773.55$200.00$1,835.45-$95,938.10
10$859.96$859.96$399.76$460.19$95,483.06$0.00$0.00-$95,483.06$659.96$407.39$252.57$97,520.98$200.00$2,044.38-$95,476.60
11$859.96$859.96$397.85$462.11$95,020.95$0.00$0.00-$95,020.95$659.96$406.34$253.62$97,267.36$200.00$2,254.33-$95,013.03
12$859.96$859.96$395.92$464.04$94,556.92$0.00$0.00-$94,556.92$659.96$405.28$254.68$97,012.69$200.00$2,465.31-$94,547.38
13$859.96$859.96$393.99$465.97$94,090.95$0.00$0.00-$94,090.95$659.96$404.22$255.74$96,756.95$200.00$2,677.31-$94,079.65
14$859.96$859.96$392.05$467.91$93,623.04$0.00$0.00-$93,623.04$659.96$403.15$256.80$96,500.15$200.00$2,890.34-$93,609.81
15$859.96$859.96$390.10$469.86$93,153.18$0.00$0.00-$93,153.18$659.96$402.08$257.87$96,242.28$200.00$3,104.41-$93,137.87
16$859.96$859.96$388.14$471.82$92,681.36$0.00$0.00-$92,681.36$659.96$401.01$258.95$95,983.33$200.00$3,319.52-$92,663.82
17$859.96$859.96$386.17$473.78$92,207.58$0.00$0.00-$92,207.58$659.96$399.93$260.03$95,723.31$200.00$3,535.68-$92,187.63
18$859.96$859.96$384.20$475.76$91,731.82$0.00$0.00-$91,731.82$659.96$398.85$261.11$95,462.20$200.00$3,752.89-$91,709.31
19$859.96$859.96$382.22$477.74$91,254.08$0.00$0.00-$91,254.08$659.96$397.76$262.20$95,200.00$200.00$3,971.15-$91,228.85
20$859.96$859.96$380.23$479.73$90,774.35$0.00$0.00-$90,774.35$659.96$396.67$263.29$94,936.71$200.00$4,190.48-$90,746.23
21$859.96$859.96$378.23$481.73$90,292.62$0.00$0.00-$90,292.62$659.96$395.57$264.39$94,672.33$200.00$4,410.88-$90,261.45
22$859.96$859.96$376.22$483.74$89,808.88$0.00$0.00-$89,808.88$659.96$394.47$265.49$94,406.84$200.00$4,632.35-$89,774.49
23$859.96$859.96$374.20$485.75$89,323.13$0.00$0.00-$89,323.13$659.96$393.36$266.59$94,140.25$200.00$4,854.90-$89,285.35
24$859.96$859.96$372.18$487.78$88,835.36$0.00$0.00-$88,835.36$659.96$392.25$267.70$93,872.54$200.00$5,078.53-$88,794.01
25$859.96$859.96$370.15$489.81$88,345.55$0.00$0.00-$88,345.55$659.96$391.14$268.82$93,603.72$200.00$5,303.25-$88,300.47
26$859.96$859.96$368.11$491.85$87,853.70$0.00$0.00-$87,853.70$659.96$390.02$269.94$93,333.78$200.00$5,529.06-$87,804.72
27$859.96$859.96$366.06$493.90$87,359.80$0.00$0.00-$87,359.80$659.96$388.89$271.06$93,062.72$200.00$5,755.98-$87,306.74
28$859.96$859.96$364.00$495.96$86,863.84$0.00$0.00-$86,863.84$659.96$387.76$272.19$92,790.52$200.00$5,983.99-$86,806.53
29$859.96$859.96$361.93$498.02$86,365.82$0.00$0.00-$86,365.82$659.96$386.63$273.33$92,517.19$200.00$6,213.12-$86,304.07
30$859.96$859.96$359.86$500.10$85,865.72$0.00$0.00-$85,865.72$659.96$385.49$274.47$92,242.72$200.00$6,443.36-$85,799.36
31$859.96$859.96$357.77$502.18$85,363.54$0.00$0.00-$85,363.54$659.96$384.34$275.61$91,967.11$200.00$6,674.73-$85,292.39
32$859.96$859.96$355.68$504.27$84,859.27$0.00$0.00-$84,859.27$659.96$383.20$276.76$91,690.35$200.00$6,907.22-$84,783.14
33$859.96$859.96$353.58$506.38$84,352.89$0.00$0.00-$84,352.89$659.96$382.04$277.91$91,412.44$200.00$7,140.84-$84,271.60
34$859.96$859.96$351.47$508.49$83,844.41$0.00$0.00-$83,844.41$659.96$380.89$279.07$91,133.37$200.00$7,375.60-$83,757.77
35$859.96$859.96$349.35$510.60$83,333.80$0.00$0.00-$83,333.80$659.96$379.72$280.23$90,853.14$200.00$7,611.50-$83,241.64
36$859.96$859.96$347.22$512.73$82,821.07$0.00$0.00-$82,821.07$659.96$378.55$281.40$90,571.74$200.00$7,848.55-$82,723.19
37$859.96$859.96$345.09$514.87$82,306.20$0.00$0.00-$82,306.20$659.96$377.38$282.57$90,289.16$200.00$8,086.75-$82,202.41
38$859.96$859.96$342.94$517.01$81,789.19$0.00$0.00-$81,789.19$659.96$376.20$283.75$90,005.41$200.00$8,326.11-$81,679.30
39$859.96$859.96$340.79$519.17$81,270.02$0.00$0.00-$81,270.02$659.96$375.02$284.93$89,720.48$200.00$8,566.64-$81,153.84
40$859.96$859.96$338.63$521.33$80,748.69$0.00$0.00-$80,748.69$659.96$373.84$286.12$89,434.36$200.00$8,808.34-$80,626.02
41$859.96$859.96$336.45$523.50$80,225.19$0.00$0.00-$80,225.19$659.96$372.64$287.31$89,147.05$200.00$9,051.21-$80,095.83
42$859.96$859.96$334.27$525.68$79,699.50$0.00$0.00-$79,699.50$659.96$371.45$288.51$88,858.54$200.00$9,295.27-$79,563.27
43$859.96$859.96$332.08$527.87$79,171.63$0.00$0.00-$79,171.63$659.96$370.24$289.71$88,568.82$200.00$9,540.52-$79,028.31
44$859.96$859.96$329.88$530.07$78,641.56$0.00$0.00-$78,641.56$659.96$369.04$290.92$88,277.91$200.00$9,786.96-$78,490.95
45$859.96$859.96$327.67$532.28$78,109.27$0.00$0.00-$78,109.27$659.96$367.82$292.13$87,985.77$200.00$10,034.59-$77,951.18
46$859.96$859.96$325.46$534.50$77,574.77$0.00$0.00-$77,574.77$659.96$366.61$293.35$87,692.43$200.00$10,283.44-$77,408.99
47$859.96$859.96$323.23$536.73$77,038.04$0.00$0.00-$77,038.04$659.96$365.39$294.57$87,397.86$200.00$10,533.49-$76,864.36
48$859.96$859.96$320.99$538.96$76,499.08$0.00$0.00-$76,499.08$659.96$364.16$295.80$87,102.06$200.00$10,784.77-$76,317.29
49$859.96$859.96$318.75$541.21$75,957.87$0.00$0.00-$75,957.87$659.96$362.93$297.03$86,805.03$200.00$11,037.26-$75,767.77
50$859.96$859.96$316.49$543.46$75,414.41$0.00$0.00-$75,414.41$659.96$361.69$298.27$86,506.76$200.00$11,290.99-$75,215.77
51$859.96$859.96$314.23$545.73$74,868.68$0.00$0.00-$74,868.68$659.96$360.44$299.51$86,207.25$200.00$11,545.94-$74,661.30
52$859.96$859.96$311.95$548.00$74,320.67$0.00$0.00-$74,320.67$659.96$359.20$300.76$85,906.49$200.00$11,802.15-$74,104.34
53$859.96$859.96$309.67$550.29$73,770.39$0.00$0.00-$73,770.39$659.96$357.94$302.01$85,604.48$200.00$12,059.59-$73,544.88
54$859.96$859.96$307.38$552.58$73,217.81$0.00$0.00-$73,217.81$659.96$356.69$303.27$85,301.21$200.00$12,318.29-$72,982.91
55$859.96$859.96$305.07$554.88$72,662.93$0.00$0.00-$72,662.93$659.96$355.42$304.53$84,996.67$200.00$12,578.25-$72,418.42
56$859.96$859.96$302.76$557.19$72,105.73$0.00$0.00-$72,105.73$659.96$354.15$305.80$84,690.87$200.00$12,839.48-$71,851.39
57$859.96$859.96$300.44$559.52$71,546.22$0.00$0.00-$71,546.22$659.96$352.88$307.08$84,383.79$200.00$13,101.98-$71,281.82
58$859.96$859.96$298.11$561.85$70,984.37$0.00$0.00-$70,984.37$659.96$351.60$308.36$84,075.44$200.00$13,365.75-$70,709.69
59$859.96$859.96$295.77$564.19$70,420.18$0.00$0.00-$70,420.18$659.96$350.31$309.64$83,765.79$200.00$13,630.81-$70,134.99
60$859.96$859.96$293.42$566.54$69,853.65$0.00$0.00-$69,853.65$659.96$349.02$310.93$83,454.86$200.00$13,897.16-$69,557.71
61$859.96$859.96$291.06$568.90$69,284.75$0.00$0.00-$69,284.75$659.96$347.73$312.23$83,142.64$200.00$14,164.80-$68,977.83
62$859.96$859.96$288.69$571.27$68,713.48$0.00$0.00-$68,713.48$659.96$346.43$313.53$82,829.11$200.00$14,433.75-$68,395.36
63$859.96$859.96$286.31$573.65$68,139.83$0.00$0.00-$68,139.83$659.96$345.12$314.83$82,514.27$200.00$14,704.01-$67,810.27
64$859.96$859.96$283.92$576.04$67,563.79$0.00$0.00-$67,563.79$659.96$343.81$316.15$82,198.13$200.00$14,975.58-$67,222.55
65$859.96$859.96$281.52$578.44$66,985.35$0.00$0.00-$66,985.35$659.96$342.49$317.46$81,880.66$200.00$15,248.47-$66,632.19
66$859.96$859.96$279.11$580.85$66,404.50$0.00$0.00-$66,404.50$659.96$341.17$318.79$81,561.88$200.00$15,522.70-$66,039.18
67$859.96$859.96$276.69$583.27$65,821.23$0.00$0.00-$65,821.23$659.96$339.84$320.11$81,241.76$200.00$15,798.25-$65,443.51
68$859.96$859.96$274.26$585.70$65,235.53$0.00$0.00-$65,235.53$659.96$338.51$321.45$80,920.31$200.00$16,075.15-$64,845.16
69$859.96$859.96$271.81$588.14$64,647.39$0.00$0.00-$64,647.39$659.96$337.17$322.79$80,597.53$200.00$16,353.40-$64,244.13
70$859.96$859.96$269.36$590.59$64,056.80$0.00$0.00-$64,056.80$659.96$335.82$324.13$80,273.39$200.00$16,633.00-$63,640.39
71$859.96$859.96$266.90$593.05$63,463.74$0.00$0.00-$63,463.74$659.96$334.47$325.48$79,947.91$200.00$16,913.96-$63,033.95
72$859.96$859.96$264.43$595.52$62,868.22$0.00$0.00-$62,868.22$659.96$333.12$326.84$79,621.07$200.00$17,196.29-$62,424.78
73$859.96$859.96$261.95$598.00$62,270.21$0.00$0.00-$62,270.21$659.96$331.75$328.20$79,292.87$200.00$17,480.00-$61,812.87
74$859.96$859.96$259.46$600.50$61,669.72$0.00$0.00-$61,669.72$659.96$330.39$329.57$78,963.30$200.00$17,765.08-$61,198.22
75$859.96$859.96$256.96$603.00$61,066.72$0.00$0.00-$61,066.72$659.96$329.01$330.94$78,632.36$200.00$18,051.55-$60,580.81
76$859.96$859.96$254.44$605.51$60,461.21$0.00$0.00-$60,461.21$659.96$327.63$332.32$78,300.04$200.00$18,339.42-$59,960.62
77$859.96$859.96$251.92$608.03$59,853.17$0.00$0.00-$59,853.17$659.96$326.25$333.71$77,966.33$200.00$18,628.69-$59,337.64
78$859.96$859.96$249.39$610.57$59,242.61$0.00$0.00-$59,242.61$659.96$324.86$335.10$77,631.24$200.00$18,919.36-$58,711.87
79$859.96$859.96$246.84$613.11$58,629.50$0.00$0.00-$58,629.50$659.96$323.46$336.49$77,294.74$200.00$19,211.46-$58,083.29
80$859.96$859.96$244.29$615.67$58,013.83$0.00$0.00-$58,013.83$659.96$322.06$337.89$76,956.85$200.00$19,504.97-$57,451.88
81$859.96$859.96$241.72$618.23$57,395.60$0.00$0.00-$57,395.60$659.96$320.65$339.30$76,617.55$200.00$19,799.91-$56,817.64
82$859.96$859.96$239.15$620.81$56,774.79$0.00$0.00-$56,774.79$659.96$319.24$340.72$76,276.83$200.00$20,096.29-$56,180.55
83$859.96$859.96$236.56$623.39$56,151.40$0.00$0.00-$56,151.40$659.96$317.82$342.14$75,934.70$200.00$20,394.11-$55,540.59
84$859.96$859.96$233.96$625.99$55,525.40$0.00$0.00-$55,525.40$659.96$316.39$343.56$75,591.14$200.00$20,693.38-$54,897.76
85$859.96$859.96$231.36$628.60$54,896.80$0.00$0.00-$54,896.80$659.96$314.96$344.99$75,246.14$200.00$20,994.10-$54,252.04
86$859.96$859.96$228.74$631.22$54,265.59$0.00$0.00-$54,265.59$659.96$313.53$346.43$74,899.71$200.00$21,296.29-$53,603.42
87$859.96$859.96$226.11$633.85$53,631.74$0.00$0.00-$53,631.74$659.96$312.08$347.87$74,551.84$200.00$21,599.95-$52,951.89
88$859.96$859.96$223.47$636.49$52,995.25$0.00$0.00-$52,995.25$659.96$310.63$349.32$74,202.52$200.00$21,905.09-$52,297.42
89$859.96$859.96$220.81$639.14$52,356.10$0.00$0.00-$52,356.10$659.96$309.18$350.78$73,851.74$200.00$22,211.72-$51,640.02
90$859.96$859.96$218.15$641.81$51,714.30$0.00$0.00-$51,714.30$659.96$307.72$352.24$73,499.50$200.00$22,519.83-$50,979.67
91$859.96$859.96$215.48$644.48$51,069.82$0.00$0.00-$51,069.82$659.96$306.25$353.71$73,145.79$200.00$22,829.45-$50,316.34
92$859.96$859.96$212.79$647.16$50,422.65$0.00$0.00-$50,422.65$659.96$304.77$355.18$72,790.61$200.00$23,140.57-$49,650.04
93$859.96$859.96$210.09$649.86$49,772.79$0.00$0.00-$49,772.79$659.96$303.29$356.66$72,433.95$200.00$23,453.21-$48,980.74
94$859.96$859.96$207.39$652.57$49,120.22$0.00$0.00-$49,120.22$659.96$301.81$358.15$72,075.80$200.00$23,767.37-$48,308.43
95$859.96$859.96$204.67$655.29$48,464.94$0.00$0.00-$48,464.94$659.96$300.32$359.64$71,716.16$200.00$24,083.06-$47,633.10
96$859.96$859.96$201.94$658.02$47,806.92$0.00$0.00-$47,806.92$659.96$298.82$361.14$71,355.02$200.00$24,400.28-$46,954.74
97$859.96$859.96$199.20$660.76$47,146.16$0.00$0.00-$47,146.16$659.96$297.31$362.64$70,992.38$200.00$24,719.05-$46,273.32
98$859.96$859.96$196.44$663.51$46,482.64$0.00$0.00-$46,482.64$659.96$295.80$364.15$70,628.22$200.00$25,039.37-$45,588.85
99$859.96$859.96$193.68$666.28$45,816.37$0.00$0.00-$45,816.37$659.96$294.28$365.67$70,262.55$200.00$25,361.26-$44,901.30
100$859.96$859.96$190.90$669.05$45,147.31$0.00$0.00-$45,147.31$659.96$292.76$367.20$69,895.36$200.00$25,684.70-$44,210.65
101$859.96$859.96$188.11$671.84$44,475.47$0.00$0.00-$44,475.47$659.96$291.23$368.73$69,526.63$200.00$26,009.72-$43,516.91
102$859.96$859.96$185.31$674.64$43,800.83$0.00$0.00-$43,800.83$659.96$289.69$370.26$69,156.37$200.00$26,336.33-$42,820.04
103$859.96$859.96$182.50$677.45$43,123.38$0.00$0.00-$43,123.38$659.96$288.15$371.80$68,784.57$200.00$26,664.52-$42,120.04
104$859.96$859.96$179.68$680.28$42,443.10$0.00$0.00-$42,443.10$659.96$286.60$373.35$68,411.21$200.00$26,994.31-$41,416.90
105$859.96$859.96$176.85$683.11$41,759.99$0.00$0.00-$41,759.99$659.96$285.05$374.91$68,036.30$200.00$27,325.71-$40,710.59
106$859.96$859.96$174.00$685.96$41,074.04$0.00$0.00-$41,074.04$659.96$283.48$376.47$67,659.83$200.00$27,658.72-$40,001.11
107$859.96$859.96$171.14$688.81$40,385.22$0.00$0.00-$40,385.22$659.96$281.92$378.04$67,281.79$200.00$27,993.35-$39,288.44
108$859.96$859.96$168.27$691.68$39,693.54$0.00$0.00-$39,693.54$659.96$280.34$379.61$66,902.18$200.00$28,329.61-$38,572.57
109$859.96$859.96$165.39$694.57$38,998.97$0.00$0.00-$38,998.97$659.96$278.76$381.20$66,520.98$200.00$28,667.50-$37,853.48
110$859.96$859.96$162.50$697.46$38,301.51$0.00$0.00-$38,301.51$659.96$277.17$382.78$66,138.20$200.00$29,007.04-$37,131.15
111$859.96$859.96$159.59$700.37$37,601.15$0.00$0.00-$37,601.15$659.96$275.58$384.38$65,753.82$200.00$29,348.24-$36,405.58
112$859.96$859.96$156.67$703.28$36,897.86$0.00$0.00-$36,897.86$659.96$273.97$385.98$65,367.83$200.00$29,691.09-$35,676.74
113$859.96$859.96$153.74$706.21$36,191.65$0.00$0.00-$36,191.65$659.96$272.37$387.59$64,980.24$200.00$30,035.61-$34,944.63
114$859.96$859.96$150.80$709.16$35,482.49$0.00$0.00-$35,482.49$659.96$270.75$389.20$64,591.04$200.00$30,381.81-$34,209.23
115$859.96$859.96$147.84$712.11$34,770.38$0.00$0.00-$34,770.38$659.96$269.13$390.83$64,200.21$200.00$30,729.70-$33,470.52
116$859.96$859.96$144.88$715.08$34,055.30$0.00$0.00-$34,055.30$659.96$267.50$392.45$63,807.76$200.00$31,079.28-$32,728.48
117$859.96$859.96$141.90$718.06$33,337.24$0.00$0.00-$33,337.24$659.96$265.87$394.09$63,413.67$200.00$31,430.56-$31,983.11
118$859.96$859.96$138.91$721.05$32,616.19$0.00$0.00-$32,616.19$659.96$264.22$395.73$63,017.94$200.00$31,783.55-$31,234.39
119$859.96$859.96$135.90$724.05$31,892.13$0.00$0.00-$31,892.13$659.96$262.57$397.38$62,620.56$200.00$32,138.25-$30,482.30
120$859.96$859.96$132.88$727.07$31,165.06$0.00$0.00-$31,165.06$659.96$260.92$399.04$62,221.52$200.00$32,494.69-$29,726.83
121$859.96$859.96$129.85$730.10$30,434.96$0.00$0.00-$30,434.96$659.96$259.26$400.70$61,820.82$200.00$32,852.86-$28,967.96
122$859.96$859.96$126.81$733.14$29,701.82$0.00$0.00-$29,701.82$659.96$257.59$402.37$61,418.45$200.00$33,212.77-$28,205.68
123$859.96$859.96$123.76$736.20$28,965.62$0.00$0.00-$28,965.62$659.96$255.91$404.05$61,014.40$200.00$33,574.44-$27,439.97
124$859.96$859.96$120.69$739.27$28,226.35$0.00$0.00-$28,226.35$659.96$254.23$405.73$60,608.68$200.00$33,937.86-$26,670.81
125$859.96$859.96$117.61$742.35$27,484.01$0.00$0.00-$27,484.01$659.96$252.54$407.42$60,201.26$200.00$34,303.06-$25,898.20
126$859.96$859.96$114.52$745.44$26,738.57$0.00$0.00-$26,738.57$659.96$250.84$409.12$59,792.14$200.00$34,670.03-$25,122.11
127$859.96$859.96$111.41$748.55$25,990.02$0.00$0.00-$25,990.02$659.96$249.13$410.82$59,381.32$200.00$35,038.79-$24,342.53
128$859.96$859.96$108.29$751.66$25,238.36$0.00$0.00-$25,238.36$659.96$247.42$412.53$58,968.78$200.00$35,409.34-$23,559.44
129$859.96$859.96$105.16$754.80$24,483.56$0.00$0.00-$24,483.56$659.96$245.70$414.25$58,554.53$200.00$35,781.70-$22,772.84
130$859.96$859.96$102.01$757.94$23,725.62$0.00$0.00-$23,725.62$659.96$243.98$415.98$58,138.55$200.00$36,155.86-$21,982.69
131$859.96$859.96$98.86$761.10$22,964.52$0.00$0.00-$22,964.52$659.96$242.24$417.71$57,720.84$200.00$36,531.85-$21,188.99
132$859.96$859.96$95.69$764.27$22,200.25$0.00$0.00-$22,200.25$659.96$240.50$419.45$57,301.39$200.00$36,909.68-$20,391.71
133$859.96$859.96$92.50$767.45$21,432.80$0.00$0.00-$21,432.80$659.96$238.76$421.20$56,880.19$200.00$37,289.34-$19,590.85
134$859.96$859.96$89.30$770.65$20,662.15$0.00$0.00-$20,662.15$659.96$237.00$422.95$56,457.23$200.00$37,670.84-$18,786.39
135$859.96$859.96$86.09$773.86$19,888.28$0.00$0.00-$19,888.28$659.96$235.24$424.72$56,032.52$200.00$38,054.21-$17,978.31
136$859.96$859.96$82.87$777.09$19,111.20$0.00$0.00-$19,111.20$659.96$233.47$426.49$55,606.03$200.00$38,439.44-$17,166.59
137$859.96$859.96$79.63$780.33$18,330.87$0.00$0.00-$18,330.87$659.96$231.69$428.26$55,177.77$200.00$38,826.54-$16,351.22
138$859.96$859.96$76.38$783.58$17,547.29$0.00$0.00-$17,547.29$659.96$229.91$430.05$54,747.72$200.00$39,215.53-$15,532.18
139$859.96$859.96$73.11$786.84$16,760.45$0.00$0.00-$16,760.45$659.96$228.12$431.84$54,315.88$200.00$39,606.42-$14,709.46
140$859.96$859.96$69.84$790.12$15,970.33$0.00$0.00-$15,970.33$659.96$226.32$433.64$53,882.24$200.00$39,999.20-$13,883.03
141$859.96$859.96$66.54$793.41$15,176.92$0.00$0.00-$15,176.92$659.96$224.51$435.45$53,446.79$200.00$40,393.90-$13,052.89
142$859.96$859.96$63.24$796.72$14,380.20$0.00$0.00-$14,380.20$659.96$222.69$437.26$53,009.53$200.00$40,790.52-$12,219.01
143$859.96$859.96$59.92$800.04$13,580.16$0.00$0.00-$13,580.16$659.96$220.87$439.08$52,570.45$200.00$41,189.07-$11,381.38
144$859.96$859.96$56.58$803.37$12,776.79$0.00$0.00-$12,776.79$659.96$219.04$440.91$52,129.53$200.00$41,589.56-$10,539.97
145$859.96$859.96$53.24$806.72$11,970.07$0.00$0.00-$11,970.07$659.96$217.21$442.75$51,686.79$200.00$41,992.00-$9,694.78
146$859.96$859.96$49.88$810.08$11,159.99$0.00$0.00-$11,159.99$659.96$215.36$444.59$51,242.19$200.00$42,396.40-$8,845.79
147$859.96$859.96$46.50$813.46$10,346.53$0.00$0.00-$10,346.53$659.96$213.51$446.45$50,795.74$200.00$42,802.77-$7,992.98
148$859.96$859.96$43.11$816.85$9,529.69$0.00$0.00-$9,529.69$659.96$211.65$448.31$50,347.44$200.00$43,211.11-$7,136.33
149$859.96$859.96$39.71$820.25$8,709.44$0.00$0.00-$8,709.44$659.96$209.78$450.17$49,897.26$200.00$43,621.44-$6,275.82
150$859.96$859.96$36.29$823.67$7,885.77$0.00$0.00-$7,885.77$659.96$207.91$452.05$49,445.21$200.00$44,033.77-$5,411.44
151$859.96$859.96$32.86$827.10$7,058.67$0.00$0.00-$7,058.67$659.96$206.02$453.93$48,991.28$200.00$44,448.11-$4,543.17
152$859.96$859.96$29.41$830.54$6,228.13$0.00$0.00-$6,228.13$659.96$204.13$455.83$48,535.45$200.00$44,864.46-$3,670.99
153$859.96$859.96$25.95$834.01$5,394.12$0.00$0.00-$5,394.12$659.96$202.23$457.72$48,077.73$200.00$45,282.84-$2,794.89
154$859.96$859.96$22.48$837.48$4,556.64$0.00$0.00-$4,556.64$659.96$200.32$459.63$47,618.10$200.00$45,703.26-$1,914.84
155$859.96$859.96$18.99$840.97$3,715.67$0.00$0.00-$3,715.67$659.96$198.41$461.55$47,156.55$200.00$46,125.72-$1,030.83
156$859.96$859.96$15.48$844.47$2,871.20$0.00$0.00-$2,871.20$659.96$196.49$463.47$46,693.08$200.00$46,550.24-$142.84
157$859.96$859.96$11.96$847.99$2,023.21$0.00$0.00-$2,023.21$659.96$194.55$465.40$46,227.68$200.00$46,976.83$749.15
158$859.96$859.96$8.43$851.53$1,171.68$0.00$0.00-$1,171.68$659.96$192.62$467.34$45,760.34$200.00$47,405.49$1,645.15
159$859.96$859.96$4.88$855.07$316.61$0.00$0.00-$316.61$659.96$190.67$469.29$45,291.05$200.00$47,836.24$2,545.19
160$859.96$317.93$1.32$316.61$0.00$542.03$542.03$542.03$659.96$188.71$471.24$44,819.81$200.00$48,269.08$3,449.28
161$859.96$0.00$0.00$0.00$0.00$859.96$1,404.62$1,404.62$659.96$186.75$473.21$44,346.60$200.00$48,704.03$4,357.43
162$859.96$0.00$0.00$0.00$0.00$859.96$2,271.41$2,271.41$659.96$184.78$475.18$43,871.42$200.00$49,141.10$5,269.68
163$859.96$0.00$0.00$0.00$0.00$859.96$3,142.43$3,142.43$659.96$182.80$477.16$43,394.26$200.00$49,580.30$6,186.04
164$859.96$0.00$0.00$0.00$0.00$859.96$4,017.68$4,017.68$659.96$180.81$479.15$42,915.12$200.00$50,021.64$7,106.52
165$859.96$0.00$0.00$0.00$0.00$859.96$4,897.19$4,897.19$659.96$178.81$481.14$42,433.98$200.00$50,465.12$8,031.14
166$859.96$0.00$0.00$0.00$0.00$859.96$5,780.98$5,780.98$659.96$176.81$483.15$41,950.83$200.00$50,910.76$8,959.93
167$859.96$0.00$0.00$0.00$0.00$859.96$6,669.08$6,669.08$659.96$174.80$485.16$41,465.67$200.00$51,358.57$9,892.90
168$859.96$0.00$0.00$0.00$0.00$859.96$7,561.50$7,561.50$659.96$172.77$487.18$40,978.48$200.00$51,808.56$10,830.08
169$859.96$0.00$0.00$0.00$0.00$859.96$8,458.26$8,458.26$659.96$170.74$489.21$40,489.27$200.00$52,260.74$11,771.47
170$859.96$0.00$0.00$0.00$0.00$859.96$9,359.38$9,359.38$659.96$168.71$491.25$39,998.02$200.00$52,715.12$12,717.10
171$859.96$0.00$0.00$0.00$0.00$859.96$10,264.90$10,264.90$659.96$166.66$493.30$39,504.73$200.00$53,171.72$13,666.99
172$859.96$0.00$0.00$0.00$0.00$859.96$11,174.82$11,174.82$659.96$164.60$495.35$39,009.37$200.00$53,630.53$14,621.16
173$859.96$0.00$0.00$0.00$0.00$859.96$12,089.17$12,089.17$659.96$162.54$497.42$38,511.96$200.00$54,091.58$15,579.63
174$859.96$0.00$0.00$0.00$0.00$859.96$13,007.97$13,007.97$659.96$160.47$499.49$38,012.47$200.00$54,554.88$16,542.41
175$859.96$0.00$0.00$0.00$0.00$859.96$13,931.24$13,931.24$659.96$158.39$501.57$37,510.90$200.00$55,020.42$17,509.53
176$859.96$0.00$0.00$0.00$0.00$859.96$14,859.01$14,859.01$659.96$156.30$503.66$37,007.24$200.00$55,488.24$18,481.00
177$859.96$0.00$0.00$0.00$0.00$859.96$15,791.29$15,791.29$659.96$154.20$505.76$36,501.48$200.00$55,958.33$19,456.85
178$859.96$0.00$0.00$0.00$0.00$859.96$16,728.11$16,728.11$659.96$152.09$507.87$35,993.61$200.00$56,430.71$20,437.10
179$859.96$0.00$0.00$0.00$0.00$859.96$17,669.49$17,669.49$659.96$149.97$509.98$35,483.63$200.00$56,905.39$21,421.76
180$859.96$0.00$0.00$0.00$0.00$859.96$18,615.45$18,615.45$659.96$147.85$512.11$34,971.52$200.00$57,382.38$22,410.86
181$859.96$0.00$0.00$0.00$0.00$859.96$19,566.02$19,566.02$659.96$145.71$514.24$34,457.28$200.00$57,861.69$23,404.41
182$859.96$0.00$0.00$0.00$0.00$859.96$20,521.22$20,521.22$659.96$143.57$516.38$33,940.90$200.00$58,343.34$24,402.44
183$859.96$0.00$0.00$0.00$0.00$859.96$21,481.06$21,481.06$659.96$141.42$518.54$33,422.36$200.00$58,827.33$25,404.97
184$859.96$0.00$0.00$0.00$0.00$859.96$22,445.58$22,445.58$659.96$139.26$520.70$32,901.66$200.00$59,313.67$26,412.01
185$859.96$0.00$0.00$0.00$0.00$859.96$23,414.79$23,414.79$659.96$137.09$522.87$32,378.80$200.00$59,802.38$27,423.58
186$859.96$0.00$0.00$0.00$0.00$859.96$24,388.71$24,388.71$659.96$134.91$525.04$31,853.76$200.00$60,293.47$28,439.72
187$859.96$0.00$0.00$0.00$0.00$859.96$25,367.38$25,367.38$659.96$132.72$527.23$31,326.52$200.00$60,786.96$29,460.43
188$859.96$0.00$0.00$0.00$0.00$859.96$26,350.82$26,350.82$659.96$130.53$529.43$30,797.09$200.00$61,282.84$30,485.74
189$859.96$0.00$0.00$0.00$0.00$859.96$27,339.04$27,339.04$659.96$128.32$531.63$30,265.46$200.00$61,781.14$31,515.68
190$859.96$0.00$0.00$0.00$0.00$859.96$28,332.07$28,332.07$659.96$126.11$533.85$29,731.61$200.00$62,281.86$32,550.25
191$859.96$0.00$0.00$0.00$0.00$859.96$29,329.93$29,329.93$659.96$123.88$536.07$29,195.54$200.00$62,785.02$33,589.48
192$859.96$0.00$0.00$0.00$0.00$859.96$30,332.65$30,332.65$659.96$121.65$538.31$28,657.23$200.00$63,290.63$34,633.40
193$859.96$0.00$0.00$0.00$0.00$859.96$31,340.25$31,340.25$659.96$119.41$540.55$28,116.68$200.00$63,798.70$35,682.02
194$859.96$0.00$0.00$0.00$0.00$859.96$32,352.76$32,352.76$659.96$117.15$542.80$27,573.88$200.00$64,309.24$36,735.37
195$859.96$0.00$0.00$0.00$0.00$859.96$33,370.19$33,370.19$659.96$114.89$545.06$27,028.81$200.00$64,822.27$37,793.46
196$859.96$0.00$0.00$0.00$0.00$859.96$34,392.58$34,392.58$659.96$112.62$547.34$26,481.48$200.00$65,337.80$38,856.32
197$859.96$0.00$0.00$0.00$0.00$859.96$35,419.94$35,419.94$659.96$110.34$549.62$25,931.86$200.00$65,855.83$39,923.97
198$859.96$0.00$0.00$0.00$0.00$859.96$36,452.31$36,452.31$659.96$108.05$551.91$25,379.95$200.00$66,376.39$40,996.44
199$859.96$0.00$0.00$0.00$0.00$859.96$37,489.70$37,489.70$659.96$105.75$554.21$24,825.75$200.00$66,899.48$42,073.73
200$859.96$0.00$0.00$0.00$0.00$859.96$38,532.13$38,532.13$659.96$103.44$556.52$24,269.23$200.00$67,425.12$43,155.88
201$859.96$0.00$0.00$0.00$0.00$859.96$39,579.65$39,579.65$659.96$101.12$558.83$23,710.40$200.00$67,953.31$44,242.91
202$859.96$0.00$0.00$0.00$0.00$859.96$40,632.26$40,632.26$659.96$98.79$561.16$23,149.24$200.00$68,484.08$45,334.84
203$859.96$0.00$0.00$0.00$0.00$859.96$41,689.99$41,689.99$659.96$96.46$563.50$22,585.73$200.00$69,017.43$46,431.69
204$859.96$0.00$0.00$0.00$0.00$859.96$42,752.88$42,752.88$659.96$94.11$565.85$22,019.89$200.00$69,553.37$47,533.49
205$859.96$0.00$0.00$0.00$0.00$859.96$43,820.94$43,820.94$659.96$91.75$568.21$21,451.68$200.00$70,091.93$48,640.25
206$859.96$0.00$0.00$0.00$0.00$859.96$44,894.19$44,894.19$659.96$89.38$570.57$20,881.11$200.00$70,633.10$49,752.00
207$859.96$0.00$0.00$0.00$0.00$859.96$45,972.67$45,972.67$659.96$87.00$572.95$20,308.15$200.00$71,176.91$50,868.76
208$859.96$0.00$0.00$0.00$0.00$859.96$47,056.40$47,056.40$659.96$84.62$575.34$19,732.82$200.00$71,723.37$51,990.55
209$859.96$0.00$0.00$0.00$0.00$859.96$48,145.41$48,145.41$659.96$82.22$577.74$19,155.08$200.00$72,272.49$53,117.41
210$859.96$0.00$0.00$0.00$0.00$859.96$49,239.71$49,239.71$659.96$79.81$580.14$18,574.94$200.00$72,824.28$54,249.34
211$859.96$0.00$0.00$0.00$0.00$859.96$50,339.35$50,339.35$659.96$77.40$582.56$17,992.38$200.00$73,378.75$55,386.38
212$859.96$0.00$0.00$0.00$0.00$859.96$51,444.33$51,444.33$659.96$74.97$584.99$17,407.39$200.00$73,935.93$56,528.54
213$859.96$0.00$0.00$0.00$0.00$859.96$52,554.69$52,554.69$659.96$72.53$587.42$16,819.97$200.00$74,495.82$57,675.85
214$859.96$0.00$0.00$0.00$0.00$859.96$53,670.46$53,670.46$659.96$70.08$589.87$16,230.09$200.00$75,058.43$58,828.33
215$859.96$0.00$0.00$0.00$0.00$859.96$54,791.66$54,791.66$659.96$67.63$592.33$15,637.76$200.00$75,623.78$59,986.02
216$859.96$0.00$0.00$0.00$0.00$859.96$55,918.32$55,918.32$659.96$65.16$594.80$15,042.96$200.00$76,191.88$61,148.92
217$859.96$0.00$0.00$0.00$0.00$859.96$57,050.46$57,050.46$659.96$62.68$597.28$14,445.69$200.00$76,762.75$62,317.06
218$859.96$0.00$0.00$0.00$0.00$859.96$58,188.11$58,188.11$659.96$60.19$599.77$13,845.92$200.00$77,336.39$63,490.47
219$859.96$0.00$0.00$0.00$0.00$859.96$59,331.30$59,331.30$659.96$57.69$602.26$13,243.66$200.00$77,912.83$64,669.18
220$859.96$0.00$0.00$0.00$0.00$859.96$60,480.06$60,480.06$659.96$55.18$604.77$12,638.88$200.00$78,492.08$65,853.19
221$859.96$0.00$0.00$0.00$0.00$859.96$61,634.40$61,634.40$659.96$52.66$607.29$12,031.59$200.00$79,074.14$67,042.55
222$859.96$0.00$0.00$0.00$0.00$859.96$62,794.36$62,794.36$659.96$50.13$609.82$11,421.77$200.00$79,659.04$68,237.27
223$859.96$0.00$0.00$0.00$0.00$859.96$63,959.98$63,959.98$659.96$47.59$612.37$10,809.40$200.00$80,246.78$69,437.38
224$859.96$0.00$0.00$0.00$0.00$859.96$65,131.26$65,131.26$659.96$45.04$614.92$10,194.48$200.00$80,837.39$70,642.91
225$859.96$0.00$0.00$0.00$0.00$859.96$66,308.25$66,308.25$659.96$42.48$617.48$9,577.01$200.00$81,430.87$71,853.86
226$859.96$0.00$0.00$0.00$0.00$859.96$67,490.96$67,490.96$659.96$39.90$620.05$8,956.95$200.00$82,027.24$73,070.28
227$859.96$0.00$0.00$0.00$0.00$859.96$68,679.43$68,679.43$659.96$37.32$622.64$8,334.32$200.00$82,626.51$74,292.19
228$859.96$0.00$0.00$0.00$0.00$859.96$69,873.69$69,873.69$659.96$34.73$625.23$7,709.09$200.00$83,228.70$75,519.61
229$859.96$0.00$0.00$0.00$0.00$859.96$71,073.76$71,073.76$659.96$32.12$627.83$7,081.25$200.00$83,833.82$76,752.56
230$859.96$0.00$0.00$0.00$0.00$859.96$72,279.67$72,279.67$659.96$29.51$630.45$6,450.80$200.00$84,441.88$77,991.08
231$859.96$0.00$0.00$0.00$0.00$859.96$73,491.45$73,491.45$659.96$26.88$633.08$5,817.73$200.00$85,052.91$79,235.18
232$859.96$0.00$0.00$0.00$0.00$859.96$74,709.13$74,709.13$659.96$24.24$635.72$5,182.01$200.00$85,666.91$80,484.90
233$859.96$0.00$0.00$0.00$0.00$859.96$75,932.73$75,932.73$659.96$21.59$638.36$4,543.65$200.00$86,283.90$81,740.25
234$859.96$0.00$0.00$0.00$0.00$859.96$77,162.30$77,162.30$659.96$18.93$641.02$3,902.62$200.00$86,903.89$83,001.26
235$859.96$0.00$0.00$0.00$0.00$859.96$78,397.84$78,397.84$659.96$16.26$643.69$3,258.93$200.00$87,526.90$84,267.97
236$859.96$0.00$0.00$0.00$0.00$859.96$79,639.40$79,639.40$659.96$13.58$646.38$2,612.55$200.00$88,152.94$85,540.39
237$859.96$0.00$0.00$0.00$0.00$859.96$80,887.01$80,887.01$659.96$10.89$649.07$1,963.48$200.00$88,782.03$86,818.55
238$859.96$0.00$0.00$0.00$0.00$859.96$82,140.69$82,140.69$659.96$8.18$651.77$1,311.71$200.00$89,414.18$88,102.47
239$859.96$0.00$0.00$0.00$0.00$859.96$83,400.47$83,400.47$659.96$5.47$654.49$657.22$200.00$90,049.41$89,392.19
240$859.96$0.00$0.00$0.00$0.00$859.96$84,666.38$84,666.38$659.96$2.74$657.22$0.00$200.00$90,687.73$90,687.73

Results use the stated assumptions and model. They are educational, not financial advice or predictions.

Browse all calculators

How this debt versus investing model works

For debt principal L, fixed nominal APR a, and remaining term n months, monthly debt rate j = a / 12 (a as a decimal). Contract payment M = L × j / (1 − (1 + j)^(−n)); at zero APR, M = L / n. Each route has a monthly budget of M + E, where E is your extra budget. Both start with zero investments. The comparison period must cover the remaining contract term.

A pays up to M + E toward debt each month. B pays up to M toward debt. Each month, existing investments grow by i = (1 + g)^(1/12) − 1, using your effective annual return g as a decimal. Debt then accrues interest and is paid using the fixed-rate loan schedule. The actual payment is limited to the debt plus that month’s interest. The rest of each route’s M + E budget is invested at month end, including any unused amount in the final payment month. After payoff each route invests the full M + E budget. Final net financial position = investment balance − remaining debt; the difference is A minus B.

Worked illustration: debt 1,200, 0% APR, 12 months remaining, extra budget 100, investment return 0%, comparison period 12 months. M is 100 and both monthly budgets are 200. A pays 200 for 6 months, then invests 200 for 6 months. B pays 100 and invests 100 for 12 months. Both finish with no debt, no interest and 1,200 investments. If extra budget is 2,000 instead, A repays 1,200 in month 1 and invests the unused 900 in that same month; it does not wait until month 2.

Educational fixed-rate, fixed-return scenario only; not financial advice, a prediction, or a loan quote. It excludes variable rates, taxes, tax deductions, prepayment penalties, insurance, fees, investment volatility, lender applications and matching. It does not model access to invested money or liquidity needs. Investment returns are uncertain; comparing an assumed return with nominal APR alone does not establish what you should do. If both routes concern the same home, its unchanged value is omitted from both sides; this compares the debt and investment accounts only.

FAQ

What happens to the payment budget after debt is paid off?

The unused part of the payoff month’s budget is invested immediately at month end. In subsequent months the full contract payment plus extra budget is invested. This applies to both routes, so neither receives extra cash resources.

Does a higher assumed investment return mean I should invest?

No. An assumed effective annual investment return and nominal loan APR have different conventions. This model uses each correctly but does not predict returns, evaluate investment risk or liquidity, or choose a route for you. Negative investment returns remain visible.

Why must the comparison period cover the loan term?

Both routes are evaluated at one common end date after the original contract term. The model does not invent payments beyond a loan’s maturity. During the monthly schedule, net financial positions can still be negative because debt remains outstanding.

Related calculators and methods

Inspect the separate loan amortization model or explore an investment scenario with its own assumptions.

  • Loan calculator with extra payments
  • S&P 500 investment calculator
  • S&P 500 calculation methodology
  • Browse all calculators
Logo© 2026 All Rights Reserved.
Support the projectContactMethodologyCookiePrivacyTerms