Borrow amount
$20k
Advertised Rate

10.75%

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
1Feb 2021$473.24$179.17$652.41$19,526.76
2Mar 2021$477.48$174.93$652.41$19,049.28
3Apr 2021$481.76$170.65$652.41$18,567.52
4May 2021$486.08$166.33$652.41$18,081.44
5Jun 2021$490.43$161.98$652.41$17,591.01
6Jul 2021$494.82$157.59$652.41$17,096.19
7Aug 2021$499.26$153.15$652.41$16,596.93
8Sep 2021$503.73$148.68$652.41$16,093.20
9Oct 2021$508.24$144.17$652.41$15,584.96
10Nov 2021$512.79$139.62$652.41$15,072.17
11Dec 2021$517.39$135.02$652.41$14,554.78
2021 Total$5,445.22$1,731.29$7,176.51
12Jan 2022$522.02$130.39$652.41$14,032.76
13Feb 2022$526.70$125.71$652.41$13,506.06
14Mar 2022$531.42$120.99$652.41$12,974.64
15Apr 2022$536.18$116.23$652.41$12,438.46
16May 2022$540.98$111.43$652.41$11,897.48
17Jun 2022$545.83$106.58$652.41$11,351.65
18Jul 2022$550.72$101.69$652.41$10,800.93
19Aug 2022$555.65$96.76$652.41$10,245.28
20Sep 2022$560.63$91.78$652.41$9,684.65
21Oct 2022$565.65$86.76$652.41$9,119.00
22Nov 2022$570.72$81.69$652.41$8,548.28
23Dec 2022$575.83$76.58$652.41$7,972.45
2022 Total$6,582.33$1,246.59$7,828.92
24Jan 2023$580.99$71.42$652.41$7,391.46
25Feb 2023$586.19$66.22$652.41$6,805.27
26Mar 2023$591.45$60.96$652.41$6,213.82
27Apr 2023$596.74$55.67$652.41$5,617.08
28May 2023$602.09$50.32$652.41$5,014.99
29Jun 2023$607.48$44.93$652.41$4,407.51
30Jul 2023$612.93$39.48$652.41$3,794.58
31Aug 2023$618.42$33.99$652.41$3,176.16
32Sep 2023$623.96$28.45$652.41$2,552.20
33Oct 2023$629.55$22.86$652.41$1,922.65
34Nov 2023$635.19$17.22$652.41$1,287.46
35Dec 2023$640.88$11.53$652.41$646.58
2023 Total$7,325.87$503.05$7,828.92
36Jan 2024$646.58$5.79$652.37$0.00
2023 Total$646.58$5.79$652.37