Flexi Car/Personal Loan Fixed from Beyond Bank Australia
Flexi Car/Personal Loan Fixed
Borrow amount
$30k
Advertised Rate
12.99%
Fixed
Loan term
5 Years
Repayment frequency
Monthly
Monthly repayment
$682
Number of repayments
60
Total interest paid
$10.9k
Total repayments
$40,946
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Aug 2020 | $357.69 | $324.75 | $682.44 | $29,642.31 |
| 2 | Sep 2020 | $361.56 | $320.88 | $682.44 | $29,280.75 |
| 3 | Oct 2020 | $365.48 | $316.96 | $682.44 | $28,915.27 |
| 4 | Nov 2020 | $369.43 | $313.01 | $682.44 | $28,545.84 |
| 5 | Dec 2020 | $373.43 | $309.01 | $682.44 | $28,172.41 |
| 2020 Total | $1,827.59 | $1,584.61 | $3,412.2 | ||
| 6 | Jan 2021 | $377.47 | $304.97 | $682.44 | $27,794.94 |
| 7 | Feb 2021 | $381.56 | $300.88 | $682.44 | $27,413.38 |
| 8 | Mar 2021 | $385.69 | $296.75 | $682.44 | $27,027.69 |
| 9 | Apr 2021 | $389.87 | $292.57 | $682.44 | $26,637.82 |
| 10 | May 2021 | $394.09 | $288.35 | $682.44 | $26,243.73 |
| 11 | Jun 2021 | $398.35 | $284.09 | $682.44 | $25,845.38 |
| 12 | Jul 2021 | $402.66 | $279.78 | $682.44 | $25,442.72 |
| 13 | Aug 2021 | $407.02 | $275.42 | $682.44 | $25,035.70 |
| 14 | Sep 2021 | $411.43 | $271.01 | $682.44 | $24,624.27 |
| 15 | Oct 2021 | $415.88 | $266.56 | $682.44 | $24,208.39 |
| 16 | Nov 2021 | $420.38 | $262.06 | $682.44 | $23,788.01 |
| 17 | Dec 2021 | $424.93 | $257.51 | $682.44 | $23,363.08 |
| 2021 Total | $4,809.33 | $3,379.95 | $8,189.28 | ||
| 18 | Jan 2022 | $429.53 | $252.91 | $682.44 | $22,933.55 |
| 19 | Feb 2022 | $434.18 | $248.26 | $682.44 | $22,499.37 |
| 20 | Mar 2022 | $438.88 | $243.56 | $682.44 | $22,060.49 |
| 21 | Apr 2022 | $443.64 | $238.80 | $682.44 | $21,616.85 |
| 22 | May 2022 | $448.44 | $234.00 | $682.44 | $21,168.41 |
| 23 | Jun 2022 | $453.29 | $229.15 | $682.44 | $20,715.12 |
| 24 | Jul 2022 | $458.20 | $224.24 | $682.44 | $20,256.92 |
| 25 | Aug 2022 | $463.16 | $219.28 | $682.44 | $19,793.76 |
| 26 | Sep 2022 | $468.17 | $214.27 | $682.44 | $19,325.59 |
| 27 | Oct 2022 | $473.24 | $209.20 | $682.44 | $18,852.35 |
| 28 | Nov 2022 | $478.36 | $204.08 | $682.44 | $18,373.99 |
| 29 | Dec 2022 | $483.54 | $198.90 | $682.44 | $17,890.45 |
| 2022 Total | $5,472.63 | $2,716.65 | $8,189.28 | ||
| 30 | Jan 2023 | $488.78 | $193.66 | $682.44 | $17,401.67 |
| 31 | Feb 2023 | $494.07 | $188.37 | $682.44 | $16,907.60 |
| 32 | Mar 2023 | $499.42 | $183.02 | $682.44 | $16,408.18 |
| 33 | Apr 2023 | $504.82 | $177.62 | $682.44 | $15,903.36 |
| 34 | May 2023 | $510.29 | $172.15 | $682.44 | $15,393.07 |
| 35 | Jun 2023 | $515.81 | $166.63 | $682.44 | $14,877.26 |
| 36 | Jul 2023 | $521.39 | $161.05 | $682.44 | $14,355.87 |
| 37 | Aug 2023 | $527.04 | $155.40 | $682.44 | $13,828.83 |
| 38 | Sep 2023 | $532.74 | $149.70 | $682.44 | $13,296.09 |
| 39 | Oct 2023 | $538.51 | $143.93 | $682.44 | $12,757.58 |
| 40 | Nov 2023 | $544.34 | $138.10 | $682.44 | $12,213.24 |
| 41 | Dec 2023 | $550.23 | $132.21 | $682.44 | $11,663.01 |
| 2023 Total | $6,227.44 | $1,961.84 | $8,189.28 | ||
| 42 | Jan 2024 | $556.19 | $126.25 | $682.44 | $11,106.82 |
| 43 | Feb 2024 | $562.21 | $120.23 | $682.44 | $10,544.61 |
| 44 | Mar 2024 | $568.29 | $114.15 | $682.44 | $9,976.32 |
| 45 | Apr 2024 | $574.45 | $107.99 | $682.44 | $9,401.87 |
| 46 | May 2024 | $580.66 | $101.78 | $682.44 | $8,821.21 |
| 47 | Jun 2024 | $586.95 | $95.49 | $682.44 | $8,234.26 |
| 48 | Jul 2024 | $593.30 | $89.14 | $682.44 | $7,640.96 |
| 49 | Aug 2024 | $599.73 | $82.71 | $682.44 | $7,041.23 |
| 50 | Sep 2024 | $606.22 | $76.22 | $682.44 | $6,435.01 |
| 51 | Oct 2024 | $612.78 | $69.66 | $682.44 | $5,822.23 |
| 52 | Nov 2024 | $619.41 | $63.03 | $682.44 | $5,202.82 |
| 53 | Dec 2024 | $626.12 | $56.32 | $682.44 | $4,576.70 |
| 2024 Total | $7,086.31 | $1,102.97 | $8,189.28 | ||
| 54 | Jan 2025 | $632.90 | $49.54 | $682.44 | $3,943.80 |
| 55 | Feb 2025 | $639.75 | $42.69 | $682.44 | $3,304.05 |
| 56 | Mar 2025 | $646.67 | $35.77 | $682.44 | $2,657.38 |
| 57 | Apr 2025 | $653.67 | $28.77 | $682.44 | $2,003.71 |
| 58 | May 2025 | $660.75 | $21.69 | $682.44 | $1,342.96 |
| 59 | Jun 2025 | $667.90 | $14.54 | $682.44 | $675.06 |
| 60 | Jul 2025 | $675.06 | $7.31 | $682.37 | $0.00 |
| 2025 Total | $4,576.7 | $200.31 | $4,777.01 |