Borrow amount
$30k
Advertised Rate

12.49%

Fixed

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

$675

Number of repayments
60
Total interest paid
$10.5k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$362.54$312.25$674.79$29,637.46
2Dec 2020$366.31$308.48$674.79$29,271.15
2020 Total$728.85$620.73$1,349.58
3Jan 2021$370.13$304.66$674.79$28,901.02
4Feb 2021$373.98$300.81$674.79$28,527.04
5Mar 2021$377.87$296.92$674.79$28,149.17
6Apr 2021$381.80$292.99$674.79$27,767.37
7May 2021$385.78$289.01$674.79$27,381.59
8Jun 2021$389.79$285.00$674.79$26,991.80
9Jul 2021$393.85$280.94$674.79$26,597.95
10Aug 2021$397.95$276.84$674.79$26,200.00
11Sep 2021$402.09$272.70$674.79$25,797.91
12Oct 2021$406.28$268.51$674.79$25,391.63
13Nov 2021$410.51$264.28$674.79$24,981.12
14Dec 2021$414.78$260.01$674.79$24,566.34
2021 Total$4,704.81$3,392.67$8,097.48
15Jan 2022$419.10$255.69$674.79$24,147.24
16Feb 2022$423.46$251.33$674.79$23,723.78
17Mar 2022$427.86$246.93$674.79$23,295.92
18Apr 2022$432.32$242.47$674.79$22,863.60
19May 2022$436.82$237.97$674.79$22,426.78
20Jun 2022$441.36$233.43$674.79$21,985.42
21Jul 2022$445.96$228.83$674.79$21,539.46
22Aug 2022$450.60$224.19$674.79$21,088.86
23Sep 2022$455.29$219.50$674.79$20,633.57
24Oct 2022$460.03$214.76$674.79$20,173.54
25Nov 2022$464.82$209.97$674.79$19,708.72
26Dec 2022$469.66$205.13$674.79$19,239.06
2022 Total$5,327.28$2,770.2$8,097.48
27Jan 2023$474.54$200.25$674.79$18,764.52
28Feb 2023$479.48$195.31$674.79$18,285.04
29Mar 2023$484.47$190.32$674.79$17,800.57
30Apr 2023$489.52$185.27$674.79$17,311.05
31May 2023$494.61$180.18$674.79$16,816.44
32Jun 2023$499.76$175.03$674.79$16,316.68
33Jul 2023$504.96$169.83$674.79$15,811.72
34Aug 2023$510.22$164.57$674.79$15,301.50
35Sep 2023$515.53$159.26$674.79$14,785.97
36Oct 2023$520.89$153.90$674.79$14,265.08
37Nov 2023$526.31$148.48$674.79$13,738.77
38Dec 2023$531.79$143.00$674.79$13,206.98
2023 Total$6,032.08$2,065.4$8,097.48
39Jan 2024$537.33$137.46$674.79$12,669.65
40Feb 2024$542.92$131.87$674.79$12,126.73
41Mar 2024$548.57$126.22$674.79$11,578.16
42Apr 2024$554.28$120.51$674.79$11,023.88
43May 2024$560.05$114.74$674.79$10,463.83
44Jun 2024$565.88$108.91$674.79$9,897.95
45Jul 2024$571.77$103.02$674.79$9,326.18
46Aug 2024$577.72$97.07$674.79$8,748.46
47Sep 2024$583.73$91.06$674.79$8,164.73
48Oct 2024$589.81$84.98$674.79$7,574.92
49Nov 2024$595.95$78.84$674.79$6,978.97
50Dec 2024$602.15$72.64$674.79$6,376.82
2024 Total$6,830.16$1,267.32$8,097.48
51Jan 2025$608.42$66.37$674.79$5,768.40
52Feb 2025$614.75$60.04$674.79$5,153.65
53Mar 2025$621.15$53.64$674.79$4,532.50
54Apr 2025$627.61$47.18$674.79$3,904.89
55May 2025$634.15$40.64$674.79$3,270.74
56Jun 2025$640.75$34.04$674.79$2,629.99
57Jul 2025$647.42$27.37$674.79$1,982.57
58Aug 2025$654.15$20.64$674.79$1,328.42
59Sep 2025$660.96$13.83$674.79$667.46
60Oct 2025$667.46$6.95$674.41$0.00
2025 Total$6,376.82$370.7$6,747.52