PSLF (forgiveness)
- True total cost
- $201K
- Time to done
- 10 yrs
- Total paid
- $201K
- Monthly
- $2K/mo
Forgiven (~$219K tax-free)
The tool
Run your numbers.
PSLF vs refinance vs aggressive payoff, side-by-side. 16 specialty presets. Charts redraw the moment a number changes.
Runs in your browser
Med School Debt Simulator
PSLF vs refinance vs aggressive payoff · 16 specialty presets
Live
StrategyCustom
Your data never leaves your device. We don't store, track, or sell anything you type in.
Your best strategy
Standard repayment.
Your inputs sit between the PSLF sweet spot and the aggressive-payoff sweet spot — standard 10-year repayment is a safe baseline. Compare all three strategies side-by-side below.
via MGMA + AAMCvia studentaid.gov
Estimated timeframe
Debt resolved in ~14 yrs
Monthly payment range
$3K – $4K
Key assumption
Assumes income stays roughly on the projected trajectory and no major life events (kids, partner income) materially change cash flow.
Quick scenarios
Strategy comparison
All three paths, side by side.
Same inputs — three different repayment philosophies. The recommended row is the one our engine picked for your scenario.
via studentaid.govvia IRS guidance
| Strategy | Total paid | True total cost | Time to done | Monthly | Outcome |
|---|---|---|---|---|---|
PSLF (forgiveness) | $201K | $201K | 10 yrs | $2K/mo | Forgiven (~$219K tax-free) |
Standard repaymentRecommended | $424K | $530K | 14 yrs | $3K/mo | Fully paid off |
Aggressive payoff | $377K | $636K | 10 yrs | $5K/mo | Fully paid off |
Standard repayment
Recommended- True total cost
- $530K
- Time to done
- 14 yrs
- Total paid
- $424K
- Monthly
- $3K/mo
Fully paid off
Aggressive payoff
- True total cost
- $636K
- Time to done
- 10 yrs
- Total paid
- $377K
- Monthly
- $5K/mo
Fully paid off
Want to save your results?
We’ll email a summary of this scenario so you can come back to it later. No spam — one digest a month, unsubscribe anytime.
Time to payoff
14 yrs
Standard 10-yr amortization
Monthly payment
$3K
Residency ≈ $259
Total interest
$174K
Total paid $424K
Net-worth crossover
Yr 7
First year back in the black
Loan balance
What you owe, year by year
Standard repayment plotted against the PSLF projection when enabled.
Net worth
When you turn the corner
After 32% tax · minus living expenses · minus loan payments.
Opportunity cost
$106K
If the $62K you paid above IDR minimums had been invested instead, it would grow to roughly this over the payoff horizon.
Assumes monthly contribution of the “extra” and compound growth at your assumed market return.
Audit trail
Year-by-year snapshot
First 12 years
Audit trail
Year-by-year snapshot
| Year | Income | Paid | Balance | Net worth | Phase |
|---|---|---|---|---|---|
| Start | — | — | $250,000 | -$250,000 | residency |
| Year 1 | $65,000 | $3,111 | $263,139 | -$258,050 | residency |
| Year 2 | $67,958 | $3,407 | $275,981 | -$264,989 | residency |
| Year 3 | $71,050 | $3,716 | $288,515 | -$270,748 | residency |
| Year 4 | $74,282 | $4,040 | $300,725 | -$275,254 | residency |
| Year 5 | $300,000 | $40,976 | $278,646 | -$163,002 | attending |
| Year 6 | $316,725 | $40,976 | $255,088 | -$39,721 | attending |
| Year 7 | $334,382 | $40,976 | $229,953 | $95,279 | attending |
| Year 8 | $353,024 | $40,976 | $203,134 | $242,725 | attending |
| Year 9 | $372,705 | $40,976 | $174,519 | $403,389 | attending |
| Year 10 | $393,484 | $40,976 | $143,988 | $578,088 | attending |
| Year 11 | $415,420 | $40,976 | $111,412 | $767,688 | attending |