Borrow amount
$20k
Advertised Rate

5.31%

Variable

Loan term

0.5 year to 10 years

Bank of us
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
1Nov 2020$513.71$88.50$602.21$19,486.29
2Dec 2020$515.98$86.23$602.21$18,970.31
2020 Total$1,029.69$174.73$1,204.42
3Jan 2021$518.27$83.94$602.21$18,452.04
4Feb 2021$520.56$81.65$602.21$17,931.48
5Mar 2021$522.86$79.35$602.21$17,408.62
6Apr 2021$525.18$77.03$602.21$16,883.44
7May 2021$527.50$74.71$602.21$16,355.94
8Jun 2021$529.83$72.38$602.21$15,826.11
9Jul 2021$532.18$70.03$602.21$15,293.93
10Aug 2021$534.53$67.68$602.21$14,759.40
11Sep 2021$536.90$65.31$602.21$14,222.50
12Oct 2021$539.28$62.93$602.21$13,683.22
13Nov 2021$541.66$60.55$602.21$13,141.56
14Dec 2021$544.06$58.15$602.21$12,597.50
2021 Total$6,372.81$853.71$7,226.52
15Jan 2022$546.47$55.74$602.21$12,051.03
16Feb 2022$548.88$53.33$602.21$11,502.15
17Mar 2022$551.31$50.90$602.21$10,950.84
18Apr 2022$553.75$48.46$602.21$10,397.09
19May 2022$556.20$46.01$602.21$9,840.89
20Jun 2022$558.66$43.55$602.21$9,282.23
21Jul 2022$561.14$41.07$602.21$8,721.09
22Aug 2022$563.62$38.59$602.21$8,157.47
23Sep 2022$566.11$36.10$602.21$7,591.36
24Oct 2022$568.62$33.59$602.21$7,022.74
25Nov 2022$571.13$31.08$602.21$6,451.61
26Dec 2022$573.66$28.55$602.21$5,877.95
2022 Total$6,719.55$506.97$7,226.52
27Jan 2023$576.20$26.01$602.21$5,301.75
28Feb 2023$578.75$23.46$602.21$4,723.00
29Mar 2023$581.31$20.90$602.21$4,141.69
30Apr 2023$583.88$18.33$602.21$3,557.81
31May 2023$586.47$15.74$602.21$2,971.34
32Jun 2023$589.06$13.15$602.21$2,382.28
33Jul 2023$591.67$10.54$602.21$1,790.61
34Aug 2023$594.29$7.92$602.21$1,196.32
35Sep 2023$596.92$5.29$602.21$599.40
36Oct 2023$599.40$2.65$602.05$0.00
2023 Total$5,877.95$143.99$6,021.94