Borrow amount
$20k
Advertised Rate

11.50

% p.a

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
1May 2021$467.85$191.67$659.52$19,532.15
2Jun 2021$472.34$187.18$659.52$19,059.81
3Jul 2021$476.86$182.66$659.52$18,582.95
4Aug 2021$481.43$178.09$659.52$18,101.52
5Sep 2021$486.05$173.47$659.52$17,615.47
6Oct 2021$490.71$168.81$659.52$17,124.76
7Nov 2021$495.41$164.11$659.52$16,629.35
8Dec 2021$500.16$159.36$659.52$16,129.19
2021 Total$3,870.81$1,405.35$5,276.16
9Jan 2022$504.95$154.57$659.52$15,624.24
10Feb 2022$509.79$149.73$659.52$15,114.45
11Mar 2022$514.67$144.85$659.52$14,599.78
12Apr 2022$519.61$139.91$659.52$14,080.17
13May 2022$524.59$134.93$659.52$13,555.58
14Jun 2022$529.61$129.91$659.52$13,025.97
15Jul 2022$534.69$124.83$659.52$12,491.28
16Aug 2022$539.81$119.71$659.52$11,951.47
17Sep 2022$544.99$114.53$659.52$11,406.48
18Oct 2022$550.21$109.31$659.52$10,856.27
19Nov 2022$555.48$104.04$659.52$10,300.79
20Dec 2022$560.80$98.72$659.52$9,739.99
2022 Total$6,389.2$1,525.04$7,914.24
21Jan 2023$566.18$93.34$659.52$9,173.81
22Feb 2023$571.60$87.92$659.52$8,602.21
23Mar 2023$577.08$82.44$659.52$8,025.13
24Apr 2023$582.61$76.91$659.52$7,442.52
25May 2023$588.20$71.32$659.52$6,854.32
26Jun 2023$593.83$65.69$659.52$6,260.49
27Jul 2023$599.52$60.00$659.52$5,660.97
28Aug 2023$605.27$54.25$659.52$5,055.70
29Sep 2023$611.07$48.45$659.52$4,444.63
30Oct 2023$616.93$42.59$659.52$3,827.70
31Nov 2023$622.84$36.68$659.52$3,204.86
32Dec 2023$628.81$30.71$659.52$2,576.05
2023 Total$7,163.94$750.3$7,914.24
33Jan 2024$634.83$24.69$659.52$1,941.22
34Feb 2024$640.92$18.60$659.52$1,300.30
35Mar 2024$647.06$12.46$659.52$653.24
36Apr 2024$653.24$6.26$659.50$0.00
2024 Total$2,576.05$62.01$2,638.06