Borrow amount
$20k
Advertised Rate

11.86%

Variable

Loan term

0 year to 10 years

Illawarra Credit Union
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
1Feb 2021$465.28$197.67$662.95$19,534.72
2Mar 2021$469.88$193.07$662.95$19,064.84
3Apr 2021$474.53$188.42$662.95$18,590.31
4May 2021$479.22$183.73$662.95$18,111.09
5Jun 2021$483.95$179.00$662.95$17,627.14
6Jul 2021$488.74$174.21$662.95$17,138.40
7Aug 2021$493.57$169.38$662.95$16,644.83
8Sep 2021$498.44$164.51$662.95$16,146.39
9Oct 2021$503.37$159.58$662.95$15,643.02
10Nov 2021$508.34$154.61$662.95$15,134.68
11Dec 2021$513.37$149.58$662.95$14,621.31
2021 Total$5,378.69$1,913.76$7,292.45
12Jan 2022$518.44$144.51$662.95$14,102.87
13Feb 2022$523.57$139.38$662.95$13,579.30
14Mar 2022$528.74$134.21$662.95$13,050.56
15Apr 2022$533.97$128.98$662.95$12,516.59
16May 2022$539.24$123.71$662.95$11,977.35
17Jun 2022$544.57$118.38$662.95$11,432.78
18Jul 2022$549.96$112.99$662.95$10,882.82
19Aug 2022$555.39$107.56$662.95$10,327.43
20Sep 2022$560.88$102.07$662.95$9,766.55
21Oct 2022$566.42$96.53$662.95$9,200.13
22Nov 2022$572.02$90.93$662.95$8,628.11
23Dec 2022$577.68$85.27$662.95$8,050.43
2022 Total$6,570.88$1,384.52$7,955.4
24Jan 2023$583.38$79.57$662.95$7,467.05
25Feb 2023$589.15$73.80$662.95$6,877.90
26Mar 2023$594.97$67.98$662.95$6,282.93
27Apr 2023$600.85$62.10$662.95$5,682.08
28May 2023$606.79$56.16$662.95$5,075.29
29Jun 2023$612.79$50.16$662.95$4,462.50
30Jul 2023$618.85$44.10$662.95$3,843.65
31Aug 2023$624.96$37.99$662.95$3,218.69
32Sep 2023$631.14$31.81$662.95$2,587.55
33Oct 2023$637.38$25.57$662.95$1,950.17
34Nov 2023$643.68$19.27$662.95$1,306.49
35Dec 2023$650.04$12.91$662.95$656.45
2023 Total$7,393.98$561.42$7,955.4
36Jan 2024$656.45$6.49$662.94$0.00
2023 Total$656.45$6.49$662.94