Borrow amount
$20k
Advertised Rate

11.96

% p.a

Variable

Loan term

0 year to 10 years

Repayment frequency
Monthly
Monthly repayment

$664

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$464.57$199.33$663.90$19,535.43
2Jul 2021$469.20$194.70$663.90$19,066.23
3Aug 2021$473.87$190.03$663.90$18,592.36
4Sep 2021$478.60$185.30$663.90$18,113.76
5Oct 2021$483.37$180.53$663.90$17,630.39
6Nov 2021$488.18$175.72$663.90$17,142.21
7Dec 2021$493.05$170.85$663.90$16,649.16
2021 Total$3,350.84$1,296.46$4,647.3
8Jan 2022$497.96$165.94$663.90$16,151.20
9Feb 2022$502.93$160.97$663.90$15,648.27
10Mar 2022$507.94$155.96$663.90$15,140.33
11Apr 2022$513.00$150.90$663.90$14,627.33
12May 2022$518.11$145.79$663.90$14,109.22
13Jun 2022$523.28$140.62$663.90$13,585.94
14Jul 2022$528.49$135.41$663.90$13,057.45
15Aug 2022$533.76$130.14$663.90$12,523.69
16Sep 2022$539.08$124.82$663.90$11,984.61
17Oct 2022$544.45$119.45$663.90$11,440.16
18Nov 2022$549.88$114.02$663.90$10,890.28
19Dec 2022$555.36$108.54$663.90$10,334.92
2022 Total$6,314.24$1,652.56$7,966.8
20Jan 2023$560.90$103.00$663.90$9,774.02
21Feb 2023$566.49$97.41$663.90$9,207.53
22Mar 2023$572.13$91.77$663.90$8,635.40
23Apr 2023$577.83$86.07$663.90$8,057.57
24May 2023$583.59$80.31$663.90$7,473.98
25Jun 2023$589.41$74.49$663.90$6,884.57
26Jul 2023$595.28$68.62$663.90$6,289.29
27Aug 2023$601.22$62.68$663.90$5,688.07
28Sep 2023$607.21$56.69$663.90$5,080.86
29Oct 2023$613.26$50.64$663.90$4,467.60
30Nov 2023$619.37$44.53$663.90$3,848.23
31Dec 2023$625.55$38.35$663.90$3,222.68
2023 Total$7,112.24$854.56$7,966.8
32Jan 2024$631.78$32.12$663.90$2,590.90
33Feb 2024$638.08$25.82$663.90$1,952.82
34Mar 2024$644.44$19.46$663.90$1,308.38
35Apr 2024$650.86$13.04$663.90$657.52
36May 2024$657.35$6.55$663.90$0.17
2024 Total$3,222.51$96.99$3,319.5