Unsecured Personal Loan from NAB
Borrow amount
$20k
Interest Rate
6.99
% p.a
Variable up to 18.99%
Loan term
1 year to 7 years
Repayment frequency
Monthly
Monthly repayment
$617
36 months
Number of repayments
36
Total interest paid
$2.2k
Total repayments
$22,228
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Jun 2022 | $500.95 | $116.50 | $617.45 | $19,499.05 |
| 2 | Jul 2022 | $503.87 | $113.58 | $617.45 | $18,995.18 |
| 3 | Aug 2022 | $506.80 | $110.65 | $617.45 | $18,488.38 |
| 4 | Sep 2022 | $509.76 | $107.69 | $617.45 | $17,978.62 |
| 5 | Oct 2022 | $512.72 | $104.73 | $617.45 | $17,465.90 |
| 6 | Nov 2022 | $515.71 | $101.74 | $617.45 | $16,950.19 |
| 7 | Dec 2022 | $518.72 | $98.73 | $617.45 | $16,431.47 |
| 2022 Total | $3,568.53 | $753.62 | $4,322.15 | ||
| 8 | Jan 2023 | $521.74 | $95.71 | $617.45 | $15,909.73 |
| 9 | Feb 2023 | $524.78 | $92.67 | $617.45 | $15,384.95 |
| 10 | Mar 2023 | $527.83 | $89.62 | $617.45 | $14,857.12 |
| 11 | Apr 2023 | $530.91 | $86.54 | $617.45 | $14,326.21 |
| 12 | May 2023 | $534.00 | $83.45 | $617.45 | $13,792.21 |
| 13 | Jun 2023 | $537.11 | $80.34 | $617.45 | $13,255.10 |
| 14 | Jul 2023 | $540.24 | $77.21 | $617.45 | $12,714.86 |
| 15 | Aug 2023 | $543.39 | $74.06 | $617.45 | $12,171.47 |
| 16 | Sep 2023 | $546.55 | $70.90 | $617.45 | $11,624.92 |
| 17 | Oct 2023 | $549.73 | $67.72 | $617.45 | $11,075.19 |
| 18 | Nov 2023 | $552.94 | $64.51 | $617.45 | $10,522.25 |
| 19 | Dec 2023 | $556.16 | $61.29 | $617.45 | $9,966.09 |
| 2023 Total | $6,465.38 | $944.02 | $7,409.4 | ||
| 20 | Jan 2024 | $559.40 | $58.05 | $617.45 | $9,406.69 |
| 21 | Feb 2024 | $562.66 | $54.79 | $617.45 | $8,844.03 |
| 22 | Mar 2024 | $565.93 | $51.52 | $617.45 | $8,278.10 |
| 23 | Apr 2024 | $569.23 | $48.22 | $617.45 | $7,708.87 |
| 24 | May 2024 | $572.55 | $44.90 | $617.45 | $7,136.32 |
| 25 | Jun 2024 | $575.88 | $41.57 | $617.45 | $6,560.44 |
| 26 | Jul 2024 | $579.24 | $38.21 | $617.45 | $5,981.20 |
| 27 | Aug 2024 | $582.61 | $34.84 | $617.45 | $5,398.59 |
| 28 | Sep 2024 | $586.00 | $31.45 | $617.45 | $4,812.59 |
| 29 | Oct 2024 | $589.42 | $28.03 | $617.45 | $4,223.17 |
| 30 | Nov 2024 | $592.85 | $24.60 | $617.45 | $3,630.32 |
| 31 | Dec 2024 | $596.30 | $21.15 | $617.45 | $3,034.02 |
| 2024 Total | $6,932.07 | $477.33 | $7,409.4 | ||
| 32 | Jan 2025 | $599.78 | $17.67 | $617.45 | $2,434.24 |
| 33 | Feb 2025 | $603.27 | $14.18 | $617.45 | $1,830.97 |
| 34 | Mar 2025 | $606.78 | $10.67 | $617.45 | $1,224.19 |
| 35 | Apr 2025 | $610.32 | $7.13 | $617.45 | $613.87 |
| 36 | May 2025 | $613.87 | $3.58 | $617.45 | $0.00 |
| 2025 Total | $3,034.02 | $53.23 | $3,087.25 |