Borrow amount
$30k
Advertised Rate

11.99%

Fixed

Comparison Rate*

11.99%

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

$667

Number of repayments
60
Total interest paid
$10k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$367.43$299.75$667.18$29,632.57
2Mar 2021$371.10$296.08$667.18$29,261.47
3Apr 2021$374.81$292.37$667.18$28,886.66
4May 2021$378.55$288.63$667.18$28,508.11
5Jun 2021$382.34$284.84$667.18$28,125.77
6Jul 2021$386.16$281.02$667.18$27,739.61
7Aug 2021$390.02$277.16$667.18$27,349.59
8Sep 2021$393.91$273.27$667.18$26,955.68
9Oct 2021$397.85$269.33$667.18$26,557.83
10Nov 2021$401.82$265.36$667.18$26,156.01
11Dec 2021$405.84$261.34$667.18$25,750.17
2021 Total$4,249.83$3,089.15$7,338.98
12Jan 2022$409.89$257.29$667.18$25,340.28
13Feb 2022$413.99$253.19$667.18$24,926.29
14Mar 2022$418.12$249.06$667.18$24,508.17
15Apr 2022$422.30$244.88$667.18$24,085.87
16May 2022$426.52$240.66$667.18$23,659.35
17Jun 2022$430.78$236.40$667.18$23,228.57
18Jul 2022$435.09$232.09$667.18$22,793.48
19Aug 2022$439.44$227.74$667.18$22,354.04
20Sep 2022$443.83$223.35$667.18$21,910.21
21Oct 2022$448.26$218.92$667.18$21,461.95
22Nov 2022$452.74$214.44$667.18$21,009.21
23Dec 2022$457.26$209.92$667.18$20,551.95
2022 Total$5,198.22$2,807.94$8,006.16
24Jan 2023$461.83$205.35$667.18$20,090.12
25Feb 2023$466.45$200.73$667.18$19,623.67
26Mar 2023$471.11$196.07$667.18$19,152.56
27Apr 2023$475.81$191.37$667.18$18,676.75
28May 2023$480.57$186.61$667.18$18,196.18
29Jun 2023$485.37$181.81$667.18$17,710.81
30Jul 2023$490.22$176.96$667.18$17,220.59
31Aug 2023$495.12$172.06$667.18$16,725.47
32Sep 2023$500.06$167.12$667.18$16,225.41
33Oct 2023$505.06$162.12$667.18$15,720.35
34Nov 2023$510.11$157.07$667.18$15,210.24
35Dec 2023$515.20$151.98$667.18$14,695.04
2023 Total$5,856.91$2,149.25$8,006.16
36Jan 2024$520.35$146.83$667.18$14,174.69
37Feb 2024$525.55$141.63$667.18$13,649.14
38Mar 2024$530.80$136.38$667.18$13,118.34
39Apr 2024$536.11$131.07$667.18$12,582.23
40May 2024$541.46$125.72$667.18$12,040.77
41Jun 2024$546.87$120.31$667.18$11,493.90
42Jul 2024$552.34$114.84$667.18$10,941.56
43Aug 2024$557.86$109.32$667.18$10,383.70
44Sep 2024$563.43$103.75$667.18$9,820.27
45Oct 2024$569.06$98.12$667.18$9,251.21
46Nov 2024$574.74$92.44$667.18$8,676.47
47Dec 2024$580.49$86.69$667.18$8,095.98
2024 Total$6,599.06$1,407.1$8,006.16
48Jan 2025$586.29$80.89$667.18$7,509.69
49Feb 2025$592.15$75.03$667.18$6,917.54
50Mar 2025$598.06$69.12$667.18$6,319.48
51Apr 2025$604.04$63.14$667.18$5,715.44
52May 2025$610.07$57.11$667.18$5,105.37
53Jun 2025$616.17$51.01$667.18$4,489.20
54Jul 2025$622.33$44.85$667.18$3,866.87
55Aug 2025$628.54$38.64$667.18$3,238.33
56Sep 2025$634.82$32.36$667.18$2,603.51
57Oct 2025$641.17$26.01$667.18$1,962.34
58Nov 2025$647.57$19.61$667.18$1,314.77
59Dec 2025$654.04$13.14$667.18$660.73
2025 Total$7,435.25$570.91$8,006.16
60Jan 2026$660.58$6.60$667.18$0.15
2025 Total$660.58$6.6$667.18