Borrow amount
$20k
Advertised Rate

10.75%

p.a Variable

Loan term

0 year to 10 years

Beyond Bank Australia
Repayment frequency
Monthly
Monthly repayment

$652

36 months

Number of repayments
36
Total interest paid
$3.5k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$473.24$179.17$652.41$19,526.76
2Jun 2021$477.48$174.93$652.41$19,049.28
3Jul 2021$481.76$170.65$652.41$18,567.52
4Aug 2021$486.08$166.33$652.41$18,081.44
5Sep 2021$490.43$161.98$652.41$17,591.01
6Oct 2021$494.82$157.59$652.41$17,096.19
7Nov 2021$499.26$153.15$652.41$16,596.93
8Dec 2021$503.73$148.68$652.41$16,093.20
2021 Total$3,906.8$1,312.48$5,219.28
9Jan 2022$508.24$144.17$652.41$15,584.96
10Feb 2022$512.79$139.62$652.41$15,072.17
11Mar 2022$517.39$135.02$652.41$14,554.78
12Apr 2022$522.02$130.39$652.41$14,032.76
13May 2022$526.70$125.71$652.41$13,506.06
14Jun 2022$531.42$120.99$652.41$12,974.64
15Jul 2022$536.18$116.23$652.41$12,438.46
16Aug 2022$540.98$111.43$652.41$11,897.48
17Sep 2022$545.83$106.58$652.41$11,351.65
18Oct 2022$550.72$101.69$652.41$10,800.93
19Nov 2022$555.65$96.76$652.41$10,245.28
20Dec 2022$560.63$91.78$652.41$9,684.65
2022 Total$6,408.55$1,420.37$7,828.92
21Jan 2023$565.65$86.76$652.41$9,119.00
22Feb 2023$570.72$81.69$652.41$8,548.28
23Mar 2023$575.83$76.58$652.41$7,972.45
24Apr 2023$580.99$71.42$652.41$7,391.46
25May 2023$586.19$66.22$652.41$6,805.27
26Jun 2023$591.45$60.96$652.41$6,213.82
27Jul 2023$596.74$55.67$652.41$5,617.08
28Aug 2023$602.09$50.32$652.41$5,014.99
29Sep 2023$607.48$44.93$652.41$4,407.51
30Oct 2023$612.93$39.48$652.41$3,794.58
31Nov 2023$618.42$33.99$652.41$3,176.16
32Dec 2023$623.96$28.45$652.41$2,552.20
2023 Total$7,132.45$696.47$7,828.92
33Jan 2024$629.55$22.86$652.41$1,922.65
34Feb 2024$635.19$17.22$652.41$1,287.46
35Mar 2024$640.88$11.53$652.41$646.58
36Apr 2024$646.58$5.79$652.37$0.00
2024 Total$2,552.2$57.4$2,609.6