Borrow amount
$30k
Advertised Rate

9.99%

Fixed

Loan term
5 Years
Bankstown City Unity Bank
Repayment frequency
Monthly
Monthly repayment

$637

Number of repayments
60
Total interest paid
$8.2k
Total repayments

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Nov 2020$387.51$249.75$637.26$29,612.49
2Dec 2020$390.74$246.52$637.26$29,221.75
2020 Total$778.25$496.27$1,274.52
3Jan 2021$393.99$243.27$637.26$28,827.76
4Feb 2021$397.27$239.99$637.26$28,430.49
5Mar 2021$400.58$236.68$637.26$28,029.91
6Apr 2021$403.91$233.35$637.26$27,626.00
7May 2021$407.27$229.99$637.26$27,218.73
8Jun 2021$410.66$226.60$637.26$26,808.07
9Jul 2021$414.08$223.18$637.26$26,393.99
10Aug 2021$417.53$219.73$637.26$25,976.46
11Sep 2021$421.01$216.25$637.26$25,555.45
12Oct 2021$424.51$212.75$637.26$25,130.94
13Nov 2021$428.04$209.22$637.26$24,702.90
14Dec 2021$431.61$205.65$637.26$24,271.29
2021 Total$4,950.46$2,696.66$7,647.12
15Jan 2022$435.20$202.06$637.26$23,836.09
16Feb 2022$438.82$198.44$637.26$23,397.27
17Mar 2022$442.48$194.78$637.26$22,954.79
18Apr 2022$446.16$191.10$637.26$22,508.63
19May 2022$449.88$187.38$637.26$22,058.75
20Jun 2022$453.62$183.64$637.26$21,605.13
21Jul 2022$457.40$179.86$637.26$21,147.73
22Aug 2022$461.21$176.05$637.26$20,686.52
23Sep 2022$465.04$172.22$637.26$20,221.48
24Oct 2022$468.92$168.34$637.26$19,752.56
25Nov 2022$472.82$164.44$637.26$19,279.74
26Dec 2022$476.76$160.50$637.26$18,802.98
2022 Total$5,468.31$2,178.81$7,647.12
27Jan 2023$480.73$156.53$637.26$18,322.25
28Feb 2023$484.73$152.53$637.26$17,837.52
29Mar 2023$488.76$148.50$637.26$17,348.76
30Apr 2023$492.83$144.43$637.26$16,855.93
31May 2023$496.93$140.33$637.26$16,359.00
32Jun 2023$501.07$136.19$637.26$15,857.93
33Jul 2023$505.24$132.02$637.26$15,352.69
34Aug 2023$509.45$127.81$637.26$14,843.24
35Sep 2023$513.69$123.57$637.26$14,329.55
36Oct 2023$517.97$119.29$637.26$13,811.58
37Nov 2023$522.28$114.98$637.26$13,289.30
38Dec 2023$526.63$110.63$637.26$12,762.67
2023 Total$6,040.31$1,606.81$7,647.12
39Jan 2024$531.01$106.25$637.26$12,231.66
40Feb 2024$535.43$101.83$637.26$11,696.23
41Mar 2024$539.89$97.37$637.26$11,156.34
42Apr 2024$544.38$92.88$637.26$10,611.96
43May 2024$548.92$88.34$637.26$10,063.04
44Jun 2024$553.49$83.77$637.26$9,509.55
45Jul 2024$558.09$79.17$637.26$8,951.46
46Aug 2024$562.74$74.52$637.26$8,388.72
47Sep 2024$567.42$69.84$637.26$7,821.30
48Oct 2024$572.15$65.11$637.26$7,249.15
49Nov 2024$576.91$60.35$637.26$6,672.24
50Dec 2024$581.71$55.55$637.26$6,090.53
2024 Total$6,672.14$974.98$7,647.12
51Jan 2025$586.56$50.70$637.26$5,503.97
52Feb 2025$591.44$45.82$637.26$4,912.53
53Mar 2025$596.36$40.90$637.26$4,316.17
54Apr 2025$601.33$35.93$637.26$3,714.84
55May 2025$606.33$30.93$637.26$3,108.51
56Jun 2025$611.38$25.88$637.26$2,497.13
57Jul 2025$616.47$20.79$637.26$1,880.66
58Aug 2025$621.60$15.66$637.26$1,259.06
59Sep 2025$626.78$10.48$637.26$632.28
60Oct 2025$632.00$5.26$637.26$0.28
2025 Total$6,090.25$282.35$6,372.6