Borrow amount
$20k
Advertised Rate

5.31

% p.a

Variable

Loan term

0.5 year to 7 years

Repayment frequency
Monthly
Monthly repayment

$602

36 months

Number of repayments
36
Total interest paid
$1.7k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$513.71$88.50$602.21$19,486.29
2Sep 2021$515.98$86.23$602.21$18,970.31
3Oct 2021$518.27$83.94$602.21$18,452.04
4Nov 2021$520.56$81.65$602.21$17,931.48
5Dec 2021$522.86$79.35$602.21$17,408.62
2021 Total$2,591.38$419.67$3,011.05
6Jan 2022$525.18$77.03$602.21$16,883.44
7Feb 2022$527.50$74.71$602.21$16,355.94
8Mar 2022$529.83$72.38$602.21$15,826.11
9Apr 2022$532.18$70.03$602.21$15,293.93
10May 2022$534.53$67.68$602.21$14,759.40
11Jun 2022$536.90$65.31$602.21$14,222.50
12Jul 2022$539.28$62.93$602.21$13,683.22
13Aug 2022$541.66$60.55$602.21$13,141.56
14Sep 2022$544.06$58.15$602.21$12,597.50
15Oct 2022$546.47$55.74$602.21$12,051.03
16Nov 2022$548.88$53.33$602.21$11,502.15
17Dec 2022$551.31$50.90$602.21$10,950.84
2022 Total$6,457.78$768.74$7,226.52
18Jan 2023$553.75$48.46$602.21$10,397.09
19Feb 2023$556.20$46.01$602.21$9,840.89
20Mar 2023$558.66$43.55$602.21$9,282.23
21Apr 2023$561.14$41.07$602.21$8,721.09
22May 2023$563.62$38.59$602.21$8,157.47
23Jun 2023$566.11$36.10$602.21$7,591.36
24Jul 2023$568.62$33.59$602.21$7,022.74
25Aug 2023$571.13$31.08$602.21$6,451.61
26Sep 2023$573.66$28.55$602.21$5,877.95
27Oct 2023$576.20$26.01$602.21$5,301.75
28Nov 2023$578.75$23.46$602.21$4,723.00
29Dec 2023$581.31$20.90$602.21$4,141.69
2023 Total$6,809.15$417.37$7,226.52
30Jan 2024$583.88$18.33$602.21$3,557.81
31Feb 2024$586.47$15.74$602.21$2,971.34
32Mar 2024$589.06$13.15$602.21$2,382.28
33Apr 2024$591.67$10.54$602.21$1,790.61
34May 2024$594.29$7.92$602.21$1,196.32
35Jun 2024$596.92$5.29$602.21$599.40
36Jul 2024$599.40$2.65$602.05$0.00
2024 Total$4,141.69$73.62$4,215.31