Borrow amount
$20k
Advertised Rate

11.50%

Variable up to 18.5%

Loan term

0 year to 7 years

Commonwealth Bank of Australia
Repayment frequency
Monthly
Monthly repayment

$660

36 months

Number of repayments
36
Total interest paid
$3.7k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$467.85$191.67$659.52$19,532.15
2Mar 2021$472.34$187.18$659.52$19,059.81
3Apr 2021$476.86$182.66$659.52$18,582.95
4May 2021$481.43$178.09$659.52$18,101.52
5Jun 2021$486.05$173.47$659.52$17,615.47
6Jul 2021$490.71$168.81$659.52$17,124.76
7Aug 2021$495.41$164.11$659.52$16,629.35
8Sep 2021$500.16$159.36$659.52$16,129.19
9Oct 2021$504.95$154.57$659.52$15,624.24
10Nov 2021$509.79$149.73$659.52$15,114.45
11Dec 2021$514.67$144.85$659.52$14,599.78
2021 Total$5,400.22$1,854.5$7,254.72
12Jan 2022$519.61$139.91$659.52$14,080.17
13Feb 2022$524.59$134.93$659.52$13,555.58
14Mar 2022$529.61$129.91$659.52$13,025.97
15Apr 2022$534.69$124.83$659.52$12,491.28
16May 2022$539.81$119.71$659.52$11,951.47
17Jun 2022$544.99$114.53$659.52$11,406.48
18Jul 2022$550.21$109.31$659.52$10,856.27
19Aug 2022$555.48$104.04$659.52$10,300.79
20Sep 2022$560.80$98.72$659.52$9,739.99
21Oct 2022$566.18$93.34$659.52$9,173.81
22Nov 2022$571.60$87.92$659.52$8,602.21
23Dec 2022$577.08$82.44$659.52$8,025.13
2022 Total$6,574.65$1,339.59$7,914.24
24Jan 2023$582.61$76.91$659.52$7,442.52
25Feb 2023$588.20$71.32$659.52$6,854.32
26Mar 2023$593.83$65.69$659.52$6,260.49
27Apr 2023$599.52$60.00$659.52$5,660.97
28May 2023$605.27$54.25$659.52$5,055.70
29Jun 2023$611.07$48.45$659.52$4,444.63
30Jul 2023$616.93$42.59$659.52$3,827.70
31Aug 2023$622.84$36.68$659.52$3,204.86
32Sep 2023$628.81$30.71$659.52$2,576.05
33Oct 2023$634.83$24.69$659.52$1,941.22
34Nov 2023$640.92$18.60$659.52$1,300.30
35Dec 2023$647.06$12.46$659.52$653.24
2023 Total$7,371.89$542.35$7,914.24
36Jan 2024$653.24$6.26$659.50$0.00
2023 Total$653.24$6.26$659.5