2 COMMA,,INVESTOR

Tools › 401(k) Loan Calculator

Spreadsheet

401(k) Loan Calculator

A 401(k) loan looks free, because you pay the interest to yourself. This sheet finds the real cost, and the risk that the interest rate does not show.

Download the worksheet

XLSX · 20 KB · Version 1.0 · No signup, no email, no macros

Opens in Microsoft Excel, Google Sheets, Apple Numbers, and LibreOffice Calc. To use it in Google Sheets, upload the file to Drive and open it with Sheets.

The default case, from the essay

$20,000 over 5 years, an 8% plan loan, a steady 7% market return

Cost of the 401(k) loan
$3,691
Cost of the personal loan
$4,910
Break-even market return
9.4%

Above a steady return of 9.4% a year, the 401(k) loan costs more than the personal loan. Below it, the 401(k) loan costs less.

Use the calculator here

Change any number, and the answer changes at once. The calculator uses the same formulas as the spreadsheet, at one steady market return. Enter rates as percentages: for example, type 8 for 8%.

The loan
Interest rates
Taxes and age
The market

Results appear here.

LoanMonthly paymentTotal interest
401(k) loan
Personal loan
Credit card
Cost of the 401(k) loan, after tax
Of which, market return that you miss
Of which, second tax on the interest
Break-even return against the personal loan
Extra tax if you lose your job that month
Loan limit for your balance

For a bank loan, the cost is the interest. For a 401(k) loan, the interest goes back into your account. So the cost is the market return that the money does not earn, plus a second tax on the interest.

Why the interest is not the cost

With a bank loan, the interest goes to the bank. With a 401(k) loan, the interest goes back into your own account. Thus the interest is not a loss to your household.

The loan has two other costs. First, the borrowed money is not in the market while the loan is open. Second, you pay tax twice on the interest. You pay it with taxed pay, and you pay tax on it again when you withdraw it. The sheet calculates both costs in after-tax dollars.

What is inside

  • Inputs. The amount, the term, your vested balance, three interest rates, two tax rates, your age, a market return and a month for a job loss.
  • Compare. The payment and the interest for each loan, and the cost of the 401(k) loan at your return. It also gives the break-even return and the IRS limit for your balance.
  • Market. The cost of the 401(k) loan at steady returns from -10% to 30% a year, against the two bank loans.
  • Job loss. The loan balance in each month, and the extra tax if you lose your job then and do not roll over the balance.
  • Cash-out. What a withdrawal takes from your account if you take the money out instead.
  • Cheat sheet. The IRS rules, the traps, and the range of costs from the essay.

One return, not 20,000 paths

The essay simulates 20,000 market paths. This worksheet uses one steady return to keep its calculations simple to inspect. Spreadsheets can run simulations without macros, but this worksheet does not.

A steady-return calculation does not show the range of possible market outcomes. At the default inputs, the sheet gives $3,691. The essay reports a simulation average of $3,691.

The sheet does not show the range around the average. At the default inputs, the essay found that the worst 10% of paths cost $9,424 or more. The best 10% gave a gain of $1,194 or more. The Cheat Sheet tab gives these figures.

The job loss test

If you leave your job with a loan open, your plan can reduce your account by the unpaid balance. In the default case, a job loss in month 24 leaves $12,941. If you do not roll over that amount in time, the extra tax at 22% plus 10% is $4,141.

The sheet applies the 10% tax only if you are under 55 at the end of the year that you leave. If you leave your job and the plan offsets the loan, you can roll it over until the due date of that year's tax return. An extension moves the date.

Before you act on it

Ask your plan for its loan rules. A plan does not have to offer loans, and it can set a lower limit than the IRS. Do not decrease your contributions to make the loan payments. The sheet does not include that cost, and it can be larger than the cost of the loan.

Found an error, or think a calculation should work differently? Tell me. Each correction shows its date, the same as in the research reports.

DISCLAIMER · This spreadsheet is an educational tool. It is not financial, tax, investment or legal advice. Each figure is an estimate from inputs that you supply, and the inputs can be wrong. 2 Comma Investor is not a registered investment adviser, broker-dealer or financial planner. Check the facts before you act, and ask a licensed professional. We provide the sheet as is, with no warranty. Full disclosures →

Sources

Follow @2commainvestor