Borrow amount
$30k
Advertised Rate

6.70%

Variable

Loan term
5 Years
Pulse Credit Union
Repayment frequency
Monthly
Monthly repayment

$590

Number of repayments
60
Total interest paid
$5.4k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$422.30$167.50$589.80$29,577.70
2Dec 2020$424.66$165.14$589.80$29,153.04
2020 Total$846.96$332.64$1,179.6
3Jan 2021$427.03$162.77$589.80$28,726.01
4Feb 2021$429.41$160.39$589.80$28,296.60
5Mar 2021$431.81$157.99$589.80$27,864.79
6Apr 2021$434.22$155.58$589.80$27,430.57
7May 2021$436.65$153.15$589.80$26,993.92
8Jun 2021$439.08$150.72$589.80$26,554.84
9Jul 2021$441.54$148.26$589.80$26,113.30
10Aug 2021$444.00$145.80$589.80$25,669.30
11Sep 2021$446.48$143.32$589.80$25,222.82
12Oct 2021$448.97$140.83$589.80$24,773.85
13Nov 2021$451.48$138.32$589.80$24,322.37
14Dec 2021$454.00$135.80$589.80$23,868.37
2021 Total$5,284.67$1,792.93$7,077.6
15Jan 2022$456.53$133.27$589.80$23,411.84
16Feb 2022$459.08$130.72$589.80$22,952.76
17Mar 2022$461.65$128.15$589.80$22,491.11
18Apr 2022$464.22$125.58$589.80$22,026.89
19May 2022$466.82$122.98$589.80$21,560.07
20Jun 2022$469.42$120.38$589.80$21,090.65
21Jul 2022$472.04$117.76$589.80$20,618.61
22Aug 2022$474.68$115.12$589.80$20,143.93
23Sep 2022$477.33$112.47$589.80$19,666.60
24Oct 2022$479.99$109.81$589.80$19,186.61
25Nov 2022$482.67$107.13$589.80$18,703.94
26Dec 2022$485.37$104.43$589.80$18,218.57
2022 Total$5,649.8$1,427.8$7,077.6
27Jan 2023$488.08$101.72$589.80$17,730.49
28Feb 2023$490.80$99.00$589.80$17,239.69
29Mar 2023$493.55$96.25$589.80$16,746.14
30Apr 2023$496.30$93.50$589.80$16,249.84
31May 2023$499.07$90.73$589.80$15,750.77
32Jun 2023$501.86$87.94$589.80$15,248.91
33Jul 2023$504.66$85.14$589.80$14,744.25
34Aug 2023$507.48$82.32$589.80$14,236.77
35Sep 2023$510.31$79.49$589.80$13,726.46
36Oct 2023$513.16$76.64$589.80$13,213.30
37Nov 2023$516.03$73.77$589.80$12,697.27
38Dec 2023$518.91$70.89$589.80$12,178.36
2023 Total$6,040.21$1,037.39$7,077.6
39Jan 2024$521.80$68.00$589.80$11,656.56
40Feb 2024$524.72$65.08$589.80$11,131.84
41Mar 2024$527.65$62.15$589.80$10,604.19
42Apr 2024$530.59$59.21$589.80$10,073.60
43May 2024$533.56$56.24$589.80$9,540.04
44Jun 2024$536.53$53.27$589.80$9,003.51
45Jul 2024$539.53$50.27$589.80$8,463.98
46Aug 2024$542.54$47.26$589.80$7,921.44
47Sep 2024$545.57$44.23$589.80$7,375.87
48Oct 2024$548.62$41.18$589.80$6,827.25
49Nov 2024$551.68$38.12$589.80$6,275.57
50Dec 2024$554.76$35.04$589.80$5,720.81
2024 Total$6,457.55$620.05$7,077.6
51Jan 2025$557.86$31.94$589.80$5,162.95
52Feb 2025$560.97$28.83$589.80$4,601.98
53Mar 2025$564.11$25.69$589.80$4,037.87
54Apr 2025$567.26$22.54$589.80$3,470.61
55May 2025$570.42$19.38$589.80$2,900.19
56Jun 2025$573.61$16.19$589.80$2,326.58
57Jul 2025$576.81$12.99$589.80$1,749.77
58Aug 2025$580.03$9.77$589.80$1,169.74
59Sep 2025$583.27$6.53$589.80$586.47
60Oct 2025$586.47$3.27$589.74$0.00
2025 Total$5,720.81$177.13$5,897.94