Borrow amount
$20k
Advertised Rate

12.79

% p.a

Variable

Loan term

0 year to 10 years

Repayment frequency
Monthly
Monthly repayment

$672

36 months

Number of repayments
36
Total interest paid
$4.2k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$458.69$213.17$671.86$19,541.31
2Jul 2021$463.58$208.28$671.86$19,077.73
3Aug 2021$468.52$203.34$671.86$18,609.21
4Sep 2021$473.52$198.34$671.86$18,135.69
5Oct 2021$478.56$193.30$671.86$17,657.13
6Nov 2021$483.66$188.20$671.86$17,173.47
7Dec 2021$488.82$183.04$671.86$16,684.65
2021 Total$3,315.35$1,387.67$4,703.02
8Jan 2022$494.03$177.83$671.86$16,190.62
9Feb 2022$499.29$172.57$671.86$15,691.33
10Mar 2022$504.62$167.24$671.86$15,186.71
11Apr 2022$509.99$161.87$671.86$14,676.72
12May 2022$515.43$156.43$671.86$14,161.29
13Jun 2022$520.92$150.94$671.86$13,640.37
14Jul 2022$526.48$145.38$671.86$13,113.89
15Aug 2022$532.09$139.77$671.86$12,581.80
16Sep 2022$537.76$134.10$671.86$12,044.04
17Oct 2022$543.49$128.37$671.86$11,500.55
18Nov 2022$549.28$122.58$671.86$10,951.27
19Dec 2022$555.14$116.72$671.86$10,396.13
2022 Total$6,288.52$1,773.8$8,062.32
20Jan 2023$561.05$110.81$671.86$9,835.08
21Feb 2023$567.03$104.83$671.86$9,268.05
22Mar 2023$573.08$98.78$671.86$8,694.97
23Apr 2023$579.19$92.67$671.86$8,115.78
24May 2023$585.36$86.50$671.86$7,530.42
25Jun 2023$591.60$80.26$671.86$6,938.82
26Jul 2023$597.90$73.96$671.86$6,340.92
27Aug 2023$604.28$67.58$671.86$5,736.64
28Sep 2023$610.72$61.14$671.86$5,125.92
29Oct 2023$617.23$54.63$671.86$4,508.69
30Nov 2023$623.80$48.06$671.86$3,884.89
31Dec 2023$630.45$41.41$671.86$3,254.44
2023 Total$7,141.69$920.63$8,062.32
32Jan 2024$637.17$34.69$671.86$2,617.27
33Feb 2024$643.96$27.90$671.86$1,973.31
34Mar 2024$650.83$21.03$671.86$1,322.48
35Apr 2024$657.76$14.10$671.86$664.72
36May 2024$664.72$7.08$671.80$0.00
2024 Total$3,254.44$104.8$3,359.24