Borrow amount
$20k
Advertised Rate

11.00

% p.a

Variable

Loan term

0 year to 10 years

Repayment frequency
Monthly
Monthly repayment

$655

36 months

Number of repayments
36
Total interest paid
$3.6k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$471.44$183.33$654.77$19,528.56
2Oct 2021$475.76$179.01$654.77$19,052.80
3Nov 2021$480.12$174.65$654.77$18,572.68
4Dec 2021$484.52$170.25$654.77$18,088.16
2021 Total$1,911.84$707.24$2,619.08
5Jan 2022$488.96$165.81$654.77$17,599.20
6Feb 2022$493.44$161.33$654.77$17,105.76
7Mar 2022$497.97$156.80$654.77$16,607.79
8Apr 2022$502.53$152.24$654.77$16,105.26
9May 2022$507.14$147.63$654.77$15,598.12
10Jun 2022$511.79$142.98$654.77$15,086.33
11Jul 2022$516.48$138.29$654.77$14,569.85
12Aug 2022$521.21$133.56$654.77$14,048.64
13Sep 2022$525.99$128.78$654.77$13,522.65
14Oct 2022$530.81$123.96$654.77$12,991.84
15Nov 2022$535.68$119.09$654.77$12,456.16
16Dec 2022$540.59$114.18$654.77$11,915.57
2022 Total$6,172.59$1,684.65$7,857.24
17Jan 2023$545.54$109.23$654.77$11,370.03
18Feb 2023$550.54$104.23$654.77$10,819.49
19Mar 2023$555.59$99.18$654.77$10,263.90
20Apr 2023$560.68$94.09$654.77$9,703.22
21May 2023$565.82$88.95$654.77$9,137.40
22Jun 2023$571.01$83.76$654.77$8,566.39
23Jul 2023$576.24$78.53$654.77$7,990.15
24Aug 2023$581.53$73.24$654.77$7,408.62
25Sep 2023$586.86$67.91$654.77$6,821.76
26Oct 2023$592.24$62.53$654.77$6,229.52
27Nov 2023$597.67$57.10$654.77$5,631.85
28Dec 2023$603.14$51.63$654.77$5,028.71
2023 Total$6,886.86$970.38$7,857.24
29Jan 2024$608.67$46.10$654.77$4,420.04
30Feb 2024$614.25$40.52$654.77$3,805.79
31Mar 2024$619.88$34.89$654.77$3,185.91
32Apr 2024$625.57$29.20$654.77$2,560.34
33May 2024$631.30$23.47$654.77$1,929.04
34Jun 2024$637.09$17.68$654.77$1,291.95
35Jul 2024$642.93$11.84$654.77$649.02
36Aug 2024$648.82$5.95$654.77$0.20
2024 Total$5,028.51$209.65$5,238.16