Smart Loan (Marketplace) from Wallet Wizard

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$20,000
Advertised Rate
47.80%
variable
Loan Term
3 Years
Repayment Frequency
Monthly
Monthly Repayment
$1055
Number of Repayments
36
Total Interest Paid
$17,980
Total Repayments
$37,980
DatePrincipleInterestPaymentBalance
1Oct 2019$258.63$796.67$1,055.30$19,741.37
2Nov 2019$268.94$786.36$1,055.30$19,472.43
3Dec 2019$279.65$775.65$1,055.30$19,192.78
2019 Total$807.22$2,358.68$3,165.9
4Jan 2020$290.79$764.51$1,055.30$18,901.99
5Feb 2020$302.37$752.93$1,055.30$18,599.62
6Mar 2020$314.42$740.88$1,055.30$18,285.20
7Apr 2020$326.94$728.36$1,055.30$17,958.26
8May 2020$339.96$715.34$1,055.30$17,618.30
9Jun 2020$353.50$701.80$1,055.30$17,264.80
10Jul 2020$367.59$687.71$1,055.30$16,897.21
11Aug 2020$382.23$673.07$1,055.30$16,514.98
12Sep 2020$397.45$657.85$1,055.30$16,117.53
13Oct 2020$413.29$642.01$1,055.30$15,704.24
14Nov 2020$429.75$625.55$1,055.30$15,274.49
15Dec 2020$446.87$608.43$1,055.30$14,827.62
2020 Total$4,365.16$8,298.44$12,663.6
16Jan 2021$464.67$590.63$1,055.30$14,362.95
17Feb 2021$483.18$572.12$1,055.30$13,879.77
18Mar 2021$502.42$552.88$1,055.30$13,377.35
19Apr 2021$522.44$532.86$1,055.30$12,854.91
20May 2021$543.25$512.05$1,055.30$12,311.66
21Jun 2021$564.89$490.41$1,055.30$11,746.77
22Jul 2021$587.39$467.91$1,055.30$11,159.38
23Aug 2021$610.78$444.52$1,055.30$10,548.60
24Sep 2021$635.11$420.19$1,055.30$9,913.49
25Oct 2021$660.41$394.89$1,055.30$9,253.08
26Nov 2021$686.72$368.58$1,055.30$8,566.36
27Dec 2021$714.07$341.23$1,055.30$7,852.29
2021 Total$6,975.33$5,688.27$12,663.6
28Jan 2022$742.52$312.78$1,055.30$7,109.77
29Feb 2022$772.09$283.21$1,055.30$6,337.68
30Mar 2022$802.85$252.45$1,055.30$5,534.83
31Apr 2022$834.83$220.47$1,055.30$4,700.00
32May 2022$868.08$187.22$1,055.30$3,831.92
33Jun 2022$902.66$152.64$1,055.30$2,929.26
34Jul 2022$938.62$116.68$1,055.30$1,990.64
35Aug 2022$976.01$79.29$1,055.30$1,014.63
36Sep 2022$1,014.63$40.42$1,055.05$0.00
2022 Total$7,852.29$1,645.16$9,497.45
Compare your product with the big 4 banks, or add more products to compare
As seen on