Borrow amount
$20k
Advertised Rate

5.25%

Variable

Loan term

1 year to 5 years

Illawarra Credit Union
Repayment frequency
Monthly
Monthly repayment

$602

36 months

Number of repayments
36
Total interest paid
$1.7k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$514.17$87.50$601.67$19,485.83
2Dec 2020$516.42$85.25$601.67$18,969.41
2020 Total$1,030.59$172.75$1,203.34
3Jan 2021$518.68$82.99$601.67$18,450.73
4Feb 2021$520.95$80.72$601.67$17,929.78
5Mar 2021$523.23$78.44$601.67$17,406.55
6Apr 2021$525.52$76.15$601.67$16,881.03
7May 2021$527.82$73.85$601.67$16,353.21
8Jun 2021$530.12$71.55$601.67$15,823.09
9Jul 2021$532.44$69.23$601.67$15,290.65
10Aug 2021$534.77$66.90$601.67$14,755.88
11Sep 2021$537.11$64.56$601.67$14,218.77
12Oct 2021$539.46$62.21$601.67$13,679.31
13Nov 2021$541.82$59.85$601.67$13,137.49
14Dec 2021$544.19$57.48$601.67$12,593.30
2021 Total$6,376.11$843.93$7,220.04
15Jan 2022$546.57$55.10$601.67$12,046.73
16Feb 2022$548.97$52.70$601.67$11,497.76
17Mar 2022$551.37$50.30$601.67$10,946.39
18Apr 2022$553.78$47.89$601.67$10,392.61
19May 2022$556.20$45.47$601.67$9,836.41
20Jun 2022$558.64$43.03$601.67$9,277.77
21Jul 2022$561.08$40.59$601.67$8,716.69
22Aug 2022$563.53$38.14$601.67$8,153.16
23Sep 2022$566.00$35.67$601.67$7,587.16
24Oct 2022$568.48$33.19$601.67$7,018.68
25Nov 2022$570.96$30.71$601.67$6,447.72
26Dec 2022$573.46$28.21$601.67$5,874.26
2022 Total$6,719.04$501$7,220.04
27Jan 2023$575.97$25.70$601.67$5,298.29
28Feb 2023$578.49$23.18$601.67$4,719.80
29Mar 2023$581.02$20.65$601.67$4,138.78
30Apr 2023$583.56$18.11$601.67$3,555.22
31May 2023$586.12$15.55$601.67$2,969.10
32Jun 2023$588.68$12.99$601.67$2,380.42
33Jul 2023$591.26$10.41$601.67$1,789.16
34Aug 2023$593.84$7.83$601.67$1,195.32
35Sep 2023$596.44$5.23$601.67$598.88
36Oct 2023$598.88$2.62$601.50$0.00
2023 Total$5,874.26$142.27$6,016.53