Borrow amount
$20k
Advertised Rate

7.89

% p.a

Variable

Loan term

0 year to 10 years

Repayment frequency
Monthly
Monthly repayment

$626

36 months

Number of repayments
36
Total interest paid
$2.5k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$494.21$131.50$625.71$19,505.79
2Aug 2021$497.46$128.25$625.71$19,008.33
3Sep 2021$500.73$124.98$625.71$18,507.60
4Oct 2021$504.02$121.69$625.71$18,003.58
5Nov 2021$507.34$118.37$625.71$17,496.24
6Dec 2021$510.67$115.04$625.71$16,985.57
2021 Total$3,014.43$739.83$3,754.26
7Jan 2022$514.03$111.68$625.71$16,471.54
8Feb 2022$517.41$108.30$625.71$15,954.13
9Mar 2022$520.81$104.90$625.71$15,433.32
10Apr 2022$524.24$101.47$625.71$14,909.08
11May 2022$527.68$98.03$625.71$14,381.40
12Jun 2022$531.15$94.56$625.71$13,850.25
13Jul 2022$534.64$91.07$625.71$13,315.61
14Aug 2022$538.16$87.55$625.71$12,777.45
15Sep 2022$541.70$84.01$625.71$12,235.75
16Oct 2022$545.26$80.45$625.71$11,690.49
17Nov 2022$548.85$76.86$625.71$11,141.64
18Dec 2022$552.45$73.26$625.71$10,589.19
2022 Total$6,396.38$1,112.14$7,508.52
19Jan 2023$556.09$69.62$625.71$10,033.10
20Feb 2023$559.74$65.97$625.71$9,473.36
21Mar 2023$563.42$62.29$625.71$8,909.94
22Apr 2023$567.13$58.58$625.71$8,342.81
23May 2023$570.86$54.85$625.71$7,771.95
24Jun 2023$574.61$51.10$625.71$7,197.34
25Jul 2023$578.39$47.32$625.71$6,618.95
26Aug 2023$582.19$43.52$625.71$6,036.76
27Sep 2023$586.02$39.69$625.71$5,450.74
28Oct 2023$589.87$35.84$625.71$4,860.87
29Nov 2023$593.75$31.96$625.71$4,267.12
30Dec 2023$597.65$28.06$625.71$3,669.47
2023 Total$6,919.72$588.8$7,508.52
31Jan 2024$601.58$24.13$625.71$3,067.89
32Feb 2024$605.54$20.17$625.71$2,462.35
33Mar 2024$609.52$16.19$625.71$1,852.83
34Apr 2024$613.53$12.18$625.71$1,239.30
35May 2024$617.56$8.15$625.71$621.74
36Jun 2024$621.62$4.09$625.71$0.12
2024 Total$3,669.35$84.91$3,754.26