Borrow amount
$30k
Advertised Rate

7.49%

Fixed

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

$601

Number of repayments
60
Total interest paid
$6.1k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$413.75$187.25$601.00$29,586.25
2Dec 2020$416.33$184.67$601.00$29,169.92
2020 Total$830.08$371.92$1,202
3Jan 2021$418.93$182.07$601.00$28,750.99
4Feb 2021$421.55$179.45$601.00$28,329.44
5Mar 2021$424.18$176.82$601.00$27,905.26
6Apr 2021$426.82$174.18$601.00$27,478.44
7May 2021$429.49$171.51$601.00$27,048.95
8Jun 2021$432.17$168.83$601.00$26,616.78
9Jul 2021$434.87$166.13$601.00$26,181.91
10Aug 2021$437.58$163.42$601.00$25,744.33
11Sep 2021$440.31$160.69$601.00$25,304.02
12Oct 2021$443.06$157.94$601.00$24,860.96
13Nov 2021$445.83$155.17$601.00$24,415.13
14Dec 2021$448.61$152.39$601.00$23,966.52
2021 Total$5,203.4$2,008.6$7,212
15Jan 2022$451.41$149.59$601.00$23,515.11
16Feb 2022$454.23$146.77$601.00$23,060.88
17Mar 2022$457.06$143.94$601.00$22,603.82
18Apr 2022$459.91$141.09$601.00$22,143.91
19May 2022$462.79$138.21$601.00$21,681.12
20Jun 2022$465.67$135.33$601.00$21,215.45
21Jul 2022$468.58$132.42$601.00$20,746.87
22Aug 2022$471.50$129.50$601.00$20,275.37
23Sep 2022$474.45$126.55$601.00$19,800.92
24Oct 2022$477.41$123.59$601.00$19,323.51
25Nov 2022$480.39$120.61$601.00$18,843.12
26Dec 2022$483.39$117.61$601.00$18,359.73
2022 Total$5,606.79$1,605.21$7,212
27Jan 2023$486.40$114.60$601.00$17,873.33
28Feb 2023$489.44$111.56$601.00$17,383.89
29Mar 2023$492.50$108.50$601.00$16,891.39
30Apr 2023$495.57$105.43$601.00$16,395.82
31May 2023$498.66$102.34$601.00$15,897.16
32Jun 2023$501.78$99.22$601.00$15,395.38
33Jul 2023$504.91$96.09$601.00$14,890.47
34Aug 2023$508.06$92.94$601.00$14,382.41
35Sep 2023$511.23$89.77$601.00$13,871.18
36Oct 2023$514.42$86.58$601.00$13,356.76
37Nov 2023$517.63$83.37$601.00$12,839.13
38Dec 2023$520.86$80.14$601.00$12,318.27
2023 Total$6,041.46$1,170.54$7,212
39Jan 2024$524.11$76.89$601.00$11,794.16
40Feb 2024$527.38$73.62$601.00$11,266.78
41Mar 2024$530.68$70.32$601.00$10,736.10
42Apr 2024$533.99$67.01$601.00$10,202.11
43May 2024$537.32$63.68$601.00$9,664.79
44Jun 2024$540.68$60.32$601.00$9,124.11
45Jul 2024$544.05$56.95$601.00$8,580.06
46Aug 2024$547.45$53.55$601.00$8,032.61
47Sep 2024$550.86$50.14$601.00$7,481.75
48Oct 2024$554.30$46.70$601.00$6,927.45
49Nov 2024$557.76$43.24$601.00$6,369.69
50Dec 2024$561.24$39.76$601.00$5,808.45
2024 Total$6,509.82$702.18$7,212
51Jan 2025$564.75$36.25$601.00$5,243.70
52Feb 2025$568.27$32.73$601.00$4,675.43
53Mar 2025$571.82$29.18$601.00$4,103.61
54Apr 2025$575.39$25.61$601.00$3,528.22
55May 2025$578.98$22.02$601.00$2,949.24
56Jun 2025$582.59$18.41$601.00$2,366.65
57Jul 2025$586.23$14.77$601.00$1,780.42
58Aug 2025$589.89$11.11$601.00$1,190.53
59Sep 2025$593.57$7.43$601.00$596.96
60Oct 2025$596.96$3.73$600.69$0.00
2025 Total$5,808.45$201.24$6,009.69