Flexi Car/Personal Loan Fixed from Beyond Bank Australia
Borrow amount
$30k
Interest Rate
12.49
% p.a
Fixed
Comparison Rate*
12.75
% p.a
Loan term
0 year to 7 years
Repayment frequency
Monthly
Monthly repayment
$675
Number of repayments
60
Total interest paid
$10.5k
Total repayments
$40,487
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Sep 2022 | $362.54 | $312.25 | $674.79 | $29,637.46 |
| 2 | Oct 2022 | $366.31 | $308.48 | $674.79 | $29,271.15 |
| 3 | Nov 2022 | $370.13 | $304.66 | $674.79 | $28,901.02 |
| 4 | Dec 2022 | $373.98 | $300.81 | $674.79 | $28,527.04 |
| 2022 Total | $1,472.96 | $1,226.2 | $2,699.16 | ||
| 5 | Jan 2023 | $377.87 | $296.92 | $674.79 | $28,149.17 |
| 6 | Feb 2023 | $381.80 | $292.99 | $674.79 | $27,767.37 |
| 7 | Mar 2023 | $385.78 | $289.01 | $674.79 | $27,381.59 |
| 8 | Apr 2023 | $389.79 | $285.00 | $674.79 | $26,991.80 |
| 9 | May 2023 | $393.85 | $280.94 | $674.79 | $26,597.95 |
| 10 | Jun 2023 | $397.95 | $276.84 | $674.79 | $26,200.00 |
| 11 | Jul 2023 | $402.09 | $272.70 | $674.79 | $25,797.91 |
| 12 | Aug 2023 | $406.28 | $268.51 | $674.79 | $25,391.63 |
| 13 | Sep 2023 | $410.51 | $264.28 | $674.79 | $24,981.12 |
| 14 | Oct 2023 | $414.78 | $260.01 | $674.79 | $24,566.34 |
| 15 | Nov 2023 | $419.10 | $255.69 | $674.79 | $24,147.24 |
| 16 | Dec 2023 | $423.46 | $251.33 | $674.79 | $23,723.78 |
| 2023 Total | $4,803.26 | $3,294.22 | $8,097.48 | ||
| 17 | Jan 2024 | $427.86 | $246.93 | $674.79 | $23,295.92 |
| 18 | Feb 2024 | $432.32 | $242.47 | $674.79 | $22,863.60 |
| 19 | Mar 2024 | $436.82 | $237.97 | $674.79 | $22,426.78 |
| 20 | Apr 2024 | $441.36 | $233.43 | $674.79 | $21,985.42 |
| 21 | May 2024 | $445.96 | $228.83 | $674.79 | $21,539.46 |
| 22 | Jun 2024 | $450.60 | $224.19 | $674.79 | $21,088.86 |
| 23 | Jul 2024 | $455.29 | $219.50 | $674.79 | $20,633.57 |
| 24 | Aug 2024 | $460.03 | $214.76 | $674.79 | $20,173.54 |
| 25 | Sep 2024 | $464.82 | $209.97 | $674.79 | $19,708.72 |
| 26 | Oct 2024 | $469.66 | $205.13 | $674.79 | $19,239.06 |
| 27 | Nov 2024 | $474.54 | $200.25 | $674.79 | $18,764.52 |
| 28 | Dec 2024 | $479.48 | $195.31 | $674.79 | $18,285.04 |
| 2024 Total | $5,438.74 | $2,658.74 | $8,097.48 | ||
| 29 | Jan 2025 | $484.47 | $190.32 | $674.79 | $17,800.57 |
| 30 | Feb 2025 | $489.52 | $185.27 | $674.79 | $17,311.05 |
| 31 | Mar 2025 | $494.61 | $180.18 | $674.79 | $16,816.44 |
| 32 | Apr 2025 | $499.76 | $175.03 | $674.79 | $16,316.68 |
| 33 | May 2025 | $504.96 | $169.83 | $674.79 | $15,811.72 |
| 34 | Jun 2025 | $510.22 | $164.57 | $674.79 | $15,301.50 |
| 35 | Jul 2025 | $515.53 | $159.26 | $674.79 | $14,785.97 |
| 36 | Aug 2025 | $520.89 | $153.90 | $674.79 | $14,265.08 |
| 37 | Sep 2025 | $526.31 | $148.48 | $674.79 | $13,738.77 |
| 38 | Oct 2025 | $531.79 | $143.00 | $674.79 | $13,206.98 |
| 39 | Nov 2025 | $537.33 | $137.46 | $674.79 | $12,669.65 |
| 40 | Dec 2025 | $542.92 | $131.87 | $674.79 | $12,126.73 |
| 2025 Total | $6,158.31 | $1,939.17 | $8,097.48 | ||
| 41 | Jan 2026 | $548.57 | $126.22 | $674.79 | $11,578.16 |
| 42 | Feb 2026 | $554.28 | $120.51 | $674.79 | $11,023.88 |
| 43 | Mar 2026 | $560.05 | $114.74 | $674.79 | $10,463.83 |
| 44 | Apr 2026 | $565.88 | $108.91 | $674.79 | $9,897.95 |
| 45 | May 2026 | $571.77 | $103.02 | $674.79 | $9,326.18 |
| 46 | Jun 2026 | $577.72 | $97.07 | $674.79 | $8,748.46 |
| 47 | Jul 2026 | $583.73 | $91.06 | $674.79 | $8,164.73 |
| 48 | Aug 2026 | $589.81 | $84.98 | $674.79 | $7,574.92 |
| 49 | Sep 2026 | $595.95 | $78.84 | $674.79 | $6,978.97 |
| 50 | Oct 2026 | $602.15 | $72.64 | $674.79 | $6,376.82 |
| 51 | Nov 2026 | $608.42 | $66.37 | $674.79 | $5,768.40 |
| 52 | Dec 2026 | $614.75 | $60.04 | $674.79 | $5,153.65 |
| 2026 Total | $6,973.08 | $1,124.4 | $8,097.48 | ||
| 53 | Jan 2027 | $621.15 | $53.64 | $674.79 | $4,532.50 |
| 54 | Feb 2027 | $627.61 | $47.18 | $674.79 | $3,904.89 |
| 55 | Mar 2027 | $634.15 | $40.64 | $674.79 | $3,270.74 |
| 56 | Apr 2027 | $640.75 | $34.04 | $674.79 | $2,629.99 |
| 57 | May 2027 | $647.42 | $27.37 | $674.79 | $1,982.57 |
| 58 | Jun 2027 | $654.15 | $20.64 | $674.79 | $1,328.42 |
| 59 | Jul 2027 | $660.96 | $13.83 | $674.79 | $667.46 |
| 60 | Aug 2027 | $667.46 | $6.95 | $674.41 | $0.00 |
| 2027 Total | $5,153.65 | $244.29 | $5,397.94 |