Borrow amount
$20k
Advertised Rate

11.89

% p.a

Variable

Loan term

0 year to 10 years

Repayment frequency
Monthly
Monthly repayment

$663

36 months

Number of repayments
36
Total interest paid
$3.9k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$465.07$198.17$663.24$19,534.93
2Oct 2021$469.68$193.56$663.24$19,065.25
3Nov 2021$474.34$188.90$663.24$18,590.91
4Dec 2021$479.04$184.20$663.24$18,111.87
2021 Total$1,888.13$764.83$2,652.96
5Jan 2022$483.78$179.46$663.24$17,628.09
6Feb 2022$488.58$174.66$663.24$17,139.51
7Mar 2022$493.42$169.82$663.24$16,646.09
8Apr 2022$498.30$164.94$663.24$16,147.79
9May 2022$503.24$160.00$663.24$15,644.55
10Jun 2022$508.23$155.01$663.24$15,136.32
11Jul 2022$513.26$149.98$663.24$14,623.06
12Aug 2022$518.35$144.89$663.24$14,104.71
13Sep 2022$523.49$139.75$663.24$13,581.22
14Oct 2022$528.67$134.57$663.24$13,052.55
15Nov 2022$533.91$129.33$663.24$12,518.64
16Dec 2022$539.20$124.04$663.24$11,979.44
2022 Total$6,132.43$1,826.45$7,958.88
17Jan 2023$544.54$118.70$663.24$11,434.90
18Feb 2023$549.94$113.30$663.24$10,884.96
19Mar 2023$555.39$107.85$663.24$10,329.57
20Apr 2023$560.89$102.35$663.24$9,768.68
21May 2023$566.45$96.79$663.24$9,202.23
22Jun 2023$572.06$91.18$663.24$8,630.17
23Jul 2023$577.73$85.51$663.24$8,052.44
24Aug 2023$583.45$79.79$663.24$7,468.99
25Sep 2023$589.23$74.01$663.24$6,879.76
26Oct 2023$595.07$68.17$663.24$6,284.69
27Nov 2023$600.97$62.27$663.24$5,683.72
28Dec 2023$606.92$56.32$663.24$5,076.80
2023 Total$6,902.64$1,056.24$7,958.88
29Jan 2024$612.94$50.30$663.24$4,463.86
30Feb 2024$619.01$44.23$663.24$3,844.85
31Mar 2024$625.14$38.10$663.24$3,219.71
32Apr 2024$631.34$31.90$663.24$2,588.37
33May 2024$637.59$25.65$663.24$1,950.78
34Jun 2024$643.91$19.33$663.24$1,306.87
35Jul 2024$650.29$12.95$663.24$656.58
36Aug 2024$656.58$6.51$663.09$0.00
2024 Total$5,076.8$228.97$5,305.77