Borrow amount
$30k
Advertised Rate

12.99%

Fixed

Loan term
5 Years
Beyond Bank Australia
Repayment frequency
Monthly
Monthly repayment

$682

Number of repayments
60
Total interest paid
$10.9k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$357.69$324.75$682.44$29,642.31
2Dec 2020$361.56$320.88$682.44$29,280.75
2020 Total$719.25$645.63$1,364.88
3Jan 2021$365.48$316.96$682.44$28,915.27
4Feb 2021$369.43$313.01$682.44$28,545.84
5Mar 2021$373.43$309.01$682.44$28,172.41
6Apr 2021$377.47$304.97$682.44$27,794.94
7May 2021$381.56$300.88$682.44$27,413.38
8Jun 2021$385.69$296.75$682.44$27,027.69
9Jul 2021$389.87$292.57$682.44$26,637.82
10Aug 2021$394.09$288.35$682.44$26,243.73
11Sep 2021$398.35$284.09$682.44$25,845.38
12Oct 2021$402.66$279.78$682.44$25,442.72
13Nov 2021$407.02$275.42$682.44$25,035.70
14Dec 2021$411.43$271.01$682.44$24,624.27
2021 Total$4,656.48$3,532.8$8,189.28
15Jan 2022$415.88$266.56$682.44$24,208.39
16Feb 2022$420.38$262.06$682.44$23,788.01
17Mar 2022$424.93$257.51$682.44$23,363.08
18Apr 2022$429.53$252.91$682.44$22,933.55
19May 2022$434.18$248.26$682.44$22,499.37
20Jun 2022$438.88$243.56$682.44$22,060.49
21Jul 2022$443.64$238.80$682.44$21,616.85
22Aug 2022$448.44$234.00$682.44$21,168.41
23Sep 2022$453.29$229.15$682.44$20,715.12
24Oct 2022$458.20$224.24$682.44$20,256.92
25Nov 2022$463.16$219.28$682.44$19,793.76
26Dec 2022$468.17$214.27$682.44$19,325.59
2022 Total$5,298.68$2,890.6$8,189.28
27Jan 2023$473.24$209.20$682.44$18,852.35
28Feb 2023$478.36$204.08$682.44$18,373.99
29Mar 2023$483.54$198.90$682.44$17,890.45
30Apr 2023$488.78$193.66$682.44$17,401.67
31May 2023$494.07$188.37$682.44$16,907.60
32Jun 2023$499.42$183.02$682.44$16,408.18
33Jul 2023$504.82$177.62$682.44$15,903.36
34Aug 2023$510.29$172.15$682.44$15,393.07
35Sep 2023$515.81$166.63$682.44$14,877.26
36Oct 2023$521.39$161.05$682.44$14,355.87
37Nov 2023$527.04$155.40$682.44$13,828.83
38Dec 2023$532.74$149.70$682.44$13,296.09
2023 Total$6,029.5$2,159.78$8,189.28
39Jan 2024$538.51$143.93$682.44$12,757.58
40Feb 2024$544.34$138.10$682.44$12,213.24
41Mar 2024$550.23$132.21$682.44$11,663.01
42Apr 2024$556.19$126.25$682.44$11,106.82
43May 2024$562.21$120.23$682.44$10,544.61
44Jun 2024$568.29$114.15$682.44$9,976.32
45Jul 2024$574.45$107.99$682.44$9,401.87
46Aug 2024$580.66$101.78$682.44$8,821.21
47Sep 2024$586.95$95.49$682.44$8,234.26
48Oct 2024$593.30$89.14$682.44$7,640.96
49Nov 2024$599.73$82.71$682.44$7,041.23
50Dec 2024$606.22$76.22$682.44$6,435.01
2024 Total$6,861.08$1,328.2$8,189.28
51Jan 2025$612.78$69.66$682.44$5,822.23
52Feb 2025$619.41$63.03$682.44$5,202.82
53Mar 2025$626.12$56.32$682.44$4,576.70
54Apr 2025$632.90$49.54$682.44$3,943.80
55May 2025$639.75$42.69$682.44$3,304.05
56Jun 2025$646.67$35.77$682.44$2,657.38
57Jul 2025$653.67$28.77$682.44$2,003.71
58Aug 2025$660.75$21.69$682.44$1,342.96
59Sep 2025$667.90$14.54$682.44$675.06
60Oct 2025$675.06$7.31$682.37$0.00
2025 Total$6,435.01$389.32$6,824.33