Borrow amount
$20k
Advertised Rate

11.89

% p.a

Variable

Loan term

0 year to 7 years

CUA
Repayment frequency
Monthly
Monthly repayment

$663

36 months

Number of repayments
36
Total interest paid
$3.9k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$465.07$198.17$663.24$19,534.93
2Jul 2021$469.68$193.56$663.24$19,065.25
3Aug 2021$474.34$188.90$663.24$18,590.91
4Sep 2021$479.04$184.20$663.24$18,111.87
5Oct 2021$483.78$179.46$663.24$17,628.09
6Nov 2021$488.58$174.66$663.24$17,139.51
7Dec 2021$493.42$169.82$663.24$16,646.09
2021 Total$3,353.91$1,288.77$4,642.68
8Jan 2022$498.30$164.94$663.24$16,147.79
9Feb 2022$503.24$160.00$663.24$15,644.55
10Mar 2022$508.23$155.01$663.24$15,136.32
11Apr 2022$513.26$149.98$663.24$14,623.06
12May 2022$518.35$144.89$663.24$14,104.71
13Jun 2022$523.49$139.75$663.24$13,581.22
14Jul 2022$528.67$134.57$663.24$13,052.55
15Aug 2022$533.91$129.33$663.24$12,518.64
16Sep 2022$539.20$124.04$663.24$11,979.44
17Oct 2022$544.54$118.70$663.24$11,434.90
18Nov 2022$549.94$113.30$663.24$10,884.96
19Dec 2022$555.39$107.85$663.24$10,329.57
2022 Total$6,316.52$1,642.36$7,958.88
20Jan 2023$560.89$102.35$663.24$9,768.68
21Feb 2023$566.45$96.79$663.24$9,202.23
22Mar 2023$572.06$91.18$663.24$8,630.17
23Apr 2023$577.73$85.51$663.24$8,052.44
24May 2023$583.45$79.79$663.24$7,468.99
25Jun 2023$589.23$74.01$663.24$6,879.76
26Jul 2023$595.07$68.17$663.24$6,284.69
27Aug 2023$600.97$62.27$663.24$5,683.72
28Sep 2023$606.92$56.32$663.24$5,076.80
29Oct 2023$612.94$50.30$663.24$4,463.86
30Nov 2023$619.01$44.23$663.24$3,844.85
31Dec 2023$625.14$38.10$663.24$3,219.71
2023 Total$7,109.86$849.02$7,958.88
32Jan 2024$631.34$31.90$663.24$2,588.37
33Feb 2024$637.59$25.65$663.24$1,950.78
34Mar 2024$643.91$19.33$663.24$1,306.87
35Apr 2024$650.29$12.95$663.24$656.58
36May 2024$656.58$6.51$663.09$0.00
2024 Total$3,219.71$96.34$3,316.05