Sample figures — deliberately inflated
Assumed inputs
- Balance left
- 17,300,000,000 ₫
- Time left
- 156 months
- Interest rate
- 12.9% a year
- Interest method
- Equal instalments
- Lump sum to prepay
- 4,400,000,000 ₫
- Prepayment fee
- 2.7% of the amount prepaid
- If invested instead, expected
- 9.6% a year
Keep the term: net saving4,575,273,894 ₫
Keep the term: monthly payment drops by58,295,345 ₫
Keep the payment: net saving11,324,937,289 ₫
Keep the payment: debt-free sooner by69 months
Three choices side by side
The two "at term end" rows compare at the SAME point: the end of the 156-month term.
| Figure | No prepayment | Prepay, keep the term | Prepay, keep the payment |
| First payment | 229,206,699 ₫ | 170,911,354 ₫ | 229,206,699 ₫ |
| Periods left | 156 months | 156 months | 87 months |
| Interest from now on | 18,456,245,084 ₫ | 13,762,171,190 ₫ | 7,012,507,794 ₫ |
| Interest saved | — | 4,694,073,894 ₫ | 11,443,737,289 ₫ |
| Prepayment fee | — | 118,800,000 ₫ | 118,800,000 ₫ |
| Net saving after fee | — | 4,575,273,894 ₫ | 11,324,937,289 ₫ |
| At term end: pay off, invest what frees up | — | 17,037,626,496 ₫ | 20,400,845,031 ₫ |
| At term end: keep the cash invested | — | 14,487,380,958 ₫ | 14,487,380,958 ₫ |
| Higher result in the model | — | Pay off | Pay off |
Swipe sideways to see the whole table.
Interest saved depends on the contract and repayment assumptions; an investment return is only an expectation — it can be lower, zero or negative.