Unsecured Personal Loan from NAB
Unsecured Personal Loan
Borrow amount
$20k
Advertised Rate
Variable
12.69%
Loan term
1 year to 7 years
Repayment frequency
Monthly
Monthly repayment
$671
36 months
Number of repayments
36
Total interest paid
$4.2k
Total repayments
$24,152
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Mar 2020 | $459.40 | $211.50 | $670.90 | $19,540.60 |
| 2 | Apr 2020 | $464.26 | $206.64 | $670.90 | $19,076.34 |
| 3 | May 2020 | $469.17 | $201.73 | $670.90 | $18,607.17 |
| 4 | Jun 2020 | $474.13 | $196.77 | $670.90 | $18,133.04 |
| 5 | Jul 2020 | $479.14 | $191.76 | $670.90 | $17,653.90 |
| 6 | Aug 2020 | $484.21 | $186.69 | $670.90 | $17,169.69 |
| 7 | Sep 2020 | $489.33 | $181.57 | $670.90 | $16,680.36 |
| 8 | Oct 2020 | $494.51 | $176.39 | $670.90 | $16,185.85 |
| 9 | Nov 2020 | $499.73 | $171.17 | $670.90 | $15,686.12 |
| 10 | Dec 2020 | $505.02 | $165.88 | $670.90 | $15,181.10 |
| 2020 Total | $4,818.9 | $1,890.1 | $6,709 | ||
| 11 | Jan 2021 | $510.36 | $160.54 | $670.90 | $14,670.74 |
| 12 | Feb 2021 | $515.76 | $155.14 | $670.90 | $14,154.98 |
| 13 | Mar 2021 | $521.21 | $149.69 | $670.90 | $13,633.77 |
| 14 | Apr 2021 | $526.72 | $144.18 | $670.90 | $13,107.05 |
| 15 | May 2021 | $532.29 | $138.61 | $670.90 | $12,574.76 |
| 16 | Jun 2021 | $537.92 | $132.98 | $670.90 | $12,036.84 |
| 17 | Jul 2021 | $543.61 | $127.29 | $670.90 | $11,493.23 |
| 18 | Aug 2021 | $549.36 | $121.54 | $670.90 | $10,943.87 |
| 19 | Sep 2021 | $555.17 | $115.73 | $670.90 | $10,388.70 |
| 20 | Oct 2021 | $561.04 | $109.86 | $670.90 | $9,827.66 |
| 21 | Nov 2021 | $566.97 | $103.93 | $670.90 | $9,260.69 |
| 22 | Dec 2021 | $572.97 | $97.93 | $670.90 | $8,687.72 |
| 2021 Total | $6,493.38 | $1,557.42 | $8,050.8 | ||
| 23 | Jan 2022 | $579.03 | $91.87 | $670.90 | $8,108.69 |
| 24 | Feb 2022 | $585.15 | $85.75 | $670.90 | $7,523.54 |
| 25 | Mar 2022 | $591.34 | $79.56 | $670.90 | $6,932.20 |
| 26 | Apr 2022 | $597.59 | $73.31 | $670.90 | $6,334.61 |
| 27 | May 2022 | $603.91 | $66.99 | $670.90 | $5,730.70 |
| 28 | Jun 2022 | $610.30 | $60.60 | $670.90 | $5,120.40 |
| 29 | Jul 2022 | $616.75 | $54.15 | $670.90 | $4,503.65 |
| 30 | Aug 2022 | $623.27 | $47.63 | $670.90 | $3,880.38 |
| 31 | Sep 2022 | $629.86 | $41.04 | $670.90 | $3,250.52 |
| 32 | Oct 2022 | $636.53 | $34.37 | $670.90 | $2,613.99 |
| 33 | Nov 2022 | $643.26 | $27.64 | $670.90 | $1,970.73 |
| 34 | Dec 2022 | $650.06 | $20.84 | $670.90 | $1,320.67 |
| 2022 Total | $7,367.05 | $683.75 | $8,050.8 | ||
| 35 | Jan 2023 | $656.93 | $13.97 | $670.90 | $663.74 |
| 36 | Feb 2023 | $663.74 | $7.02 | $670.76 | $0.00 |
| 2023 Total | $1,320.67 | $20.99 | $1,341.66 |