LCU Used Car Loan | Compare Your Repayments

Borrow amount

$30k

Advertised Rate

8.25%

Variable

Loan term

5 Years

Repayment frequency

Monthly

Monthly repayment

$612

Number of repayments

Total interest paid

$6.7k

Total repayments

$36,713

View repayment schedule »

Monthly Repayment Schedule

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

№	Date	Principal	Interest	Payment	Balance
1	Oct 2020	$405.64	$206.25	$611.89	$29,594.36
2	Nov 2020	$408.43	$203.46	$611.89	$29,185.93
3	Dec 2020	$411.24	$200.65	$611.89	$28,774.69
	2020 Total	$1,225.31	$610.36	$1,835.67
4	Jan 2021	$414.06	$197.83	$611.89	$28,360.63
5	Feb 2021	$416.91	$194.98	$611.89	$27,943.72
6	Mar 2021	$419.78	$192.11	$611.89	$27,523.94
7	Apr 2021	$422.66	$189.23	$611.89	$27,101.28
8	May 2021	$425.57	$186.32	$611.89	$26,675.71
9	Jun 2021	$428.49	$183.40	$611.89	$26,247.22
10	Jul 2021	$431.44	$180.45	$611.89	$25,815.78
11	Aug 2021	$434.41	$177.48	$611.89	$25,381.37
12	Sep 2021	$437.39	$174.50	$611.89	$24,943.98
13	Oct 2021	$440.40	$171.49	$611.89	$24,503.58
14	Nov 2021	$443.43	$168.46	$611.89	$24,060.15
15	Dec 2021	$446.48	$165.41	$611.89	$23,613.67
	2021 Total	$5,161.02	$2,181.66	$7,342.68
16	Jan 2022	$449.55	$162.34	$611.89	$23,164.12
17	Feb 2022	$452.64	$159.25	$611.89	$22,711.48
18	Mar 2022	$455.75	$156.14	$611.89	$22,255.73
19	Apr 2022	$458.88	$153.01	$611.89	$21,796.85
20	May 2022	$462.04	$149.85	$611.89	$21,334.81
21	Jun 2022	$465.21	$146.68	$611.89	$20,869.60
22	Jul 2022	$468.41	$143.48	$611.89	$20,401.19
23	Aug 2022	$471.63	$140.26	$611.89	$19,929.56
24	Sep 2022	$474.87	$137.02	$611.89	$19,454.69
25	Oct 2022	$478.14	$133.75	$611.89	$18,976.55
26	Nov 2022	$481.43	$130.46	$611.89	$18,495.12
27	Dec 2022	$484.74	$127.15	$611.89	$18,010.38
	2022 Total	$5,603.29	$1,739.39	$7,342.68
28	Jan 2023	$488.07	$123.82	$611.89	$17,522.31
29	Feb 2023	$491.42	$120.47	$611.89	$17,030.89
30	Mar 2023	$494.80	$117.09	$611.89	$16,536.09
31	Apr 2023	$498.20	$113.69	$611.89	$16,037.89
32	May 2023	$501.63	$110.26	$611.89	$15,536.26
33	Jun 2023	$505.08	$106.81	$611.89	$15,031.18
34	Jul 2023	$508.55	$103.34	$611.89	$14,522.63
35	Aug 2023	$512.05	$99.84	$611.89	$14,010.58
36	Sep 2023	$515.57	$96.32	$611.89	$13,495.01
37	Oct 2023	$519.11	$92.78	$611.89	$12,975.90
38	Nov 2023	$522.68	$89.21	$611.89	$12,453.22
39	Dec 2023	$526.27	$85.62	$611.89	$11,926.95
	2023 Total	$6,083.43	$1,259.25	$7,342.68
40	Jan 2024	$529.89	$82.00	$611.89	$11,397.06
41	Feb 2024	$533.54	$78.35	$611.89	$10,863.52
42	Mar 2024	$537.20	$74.69	$611.89	$10,326.32
43	Apr 2024	$540.90	$70.99	$611.89	$9,785.42
44	May 2024	$544.62	$67.27	$611.89	$9,240.80
45	Jun 2024	$548.36	$63.53	$611.89	$8,692.44
46	Jul 2024	$552.13	$59.76	$611.89	$8,140.31
47	Aug 2024	$555.93	$55.96	$611.89	$7,584.38
48	Sep 2024	$559.75	$52.14	$611.89	$7,024.63
49	Oct 2024	$563.60	$48.29	$611.89	$6,461.03
50	Nov 2024	$567.47	$44.42	$611.89	$5,893.56
51	Dec 2024	$571.37	$40.52	$611.89	$5,322.19
	2024 Total	$6,604.76	$737.92	$7,342.68
52	Jan 2025	$575.30	$36.59	$611.89	$4,746.89
53	Feb 2025	$579.26	$32.63	$611.89	$4,167.63
54	Mar 2025	$583.24	$28.65	$611.89	$3,584.39
55	Apr 2025	$587.25	$24.64	$611.89	$2,997.14
56	May 2025	$591.28	$20.61	$611.89	$2,405.86
57	Jun 2025	$595.35	$16.54	$611.89	$1,810.51
58	Jul 2025	$599.44	$12.45	$611.89	$1,211.07
59	Aug 2025	$603.56	$8.33	$611.89	$607.51
60	Sep 2025	$607.51	$4.18	$611.69	$0.00
	2025 Total	$5,322.19	$184.62	$5,506.81