Borrow amount
$30k
Advertised Rate

10.50

% p.a

Variable

Comparison Rate*

11.38

% p.a

Loan term
1 year to 7 years
Repayment frequency
Monthly
Monthly repayment

$645

Number of repayments
60
Total interest paid
$8.7k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$382.32$262.50$644.82$29,617.68
2Aug 2021$385.67$259.15$644.82$29,232.01
3Sep 2021$389.04$255.78$644.82$28,842.97
4Oct 2021$392.44$252.38$644.82$28,450.53
5Nov 2021$395.88$248.94$644.82$28,054.65
6Dec 2021$399.34$245.48$644.82$27,655.31
2021 Total$2,344.69$1,524.23$3,868.92
7Jan 2022$402.84$241.98$644.82$27,252.47
8Feb 2022$406.36$238.46$644.82$26,846.11
9Mar 2022$409.92$234.90$644.82$26,436.19
10Apr 2022$413.50$231.32$644.82$26,022.69
11May 2022$417.12$227.70$644.82$25,605.57
12Jun 2022$420.77$224.05$644.82$25,184.80
13Jul 2022$424.45$220.37$644.82$24,760.35
14Aug 2022$428.17$216.65$644.82$24,332.18
15Sep 2022$431.91$212.91$644.82$23,900.27
16Oct 2022$435.69$209.13$644.82$23,464.58
17Nov 2022$439.50$205.32$644.82$23,025.08
18Dec 2022$443.35$201.47$644.82$22,581.73
2022 Total$5,073.58$2,664.26$7,737.84
19Jan 2023$447.23$197.59$644.82$22,134.50
20Feb 2023$451.14$193.68$644.82$21,683.36
21Mar 2023$455.09$189.73$644.82$21,228.27
22Apr 2023$459.07$185.75$644.82$20,769.20
23May 2023$463.09$181.73$644.82$20,306.11
24Jun 2023$467.14$177.68$644.82$19,838.97
25Jul 2023$471.23$173.59$644.82$19,367.74
26Aug 2023$475.35$169.47$644.82$18,892.39
27Sep 2023$479.51$165.31$644.82$18,412.88
28Oct 2023$483.71$161.11$644.82$17,929.17
29Nov 2023$487.94$156.88$644.82$17,441.23
30Dec 2023$492.21$152.61$644.82$16,949.02
2023 Total$5,632.71$2,105.13$7,737.84
31Jan 2024$496.52$148.30$644.82$16,452.50
32Feb 2024$500.86$143.96$644.82$15,951.64
33Mar 2024$505.24$139.58$644.82$15,446.40
34Apr 2024$509.66$135.16$644.82$14,936.74
35May 2024$514.12$130.70$644.82$14,422.62
36Jun 2024$518.62$126.20$644.82$13,904.00
37Jul 2024$523.16$121.66$644.82$13,380.84
38Aug 2024$527.74$117.08$644.82$12,853.10
39Sep 2024$532.36$112.46$644.82$12,320.74
40Oct 2024$537.01$107.81$644.82$11,783.73
41Nov 2024$541.71$103.11$644.82$11,242.02
42Dec 2024$546.45$98.37$644.82$10,695.57
2024 Total$6,253.45$1,484.39$7,737.84
43Jan 2025$551.23$93.59$644.82$10,144.34
44Feb 2025$556.06$88.76$644.82$9,588.28
45Mar 2025$560.92$83.90$644.82$9,027.36
46Apr 2025$565.83$78.99$644.82$8,461.53
47May 2025$570.78$74.04$644.82$7,890.75
48Jun 2025$575.78$69.04$644.82$7,314.97
49Jul 2025$580.81$64.01$644.82$6,734.16
50Aug 2025$585.90$58.92$644.82$6,148.26
51Sep 2025$591.02$53.80$644.82$5,557.24
52Oct 2025$596.19$48.63$644.82$4,961.05
53Nov 2025$601.41$43.41$644.82$4,359.64
54Dec 2025$606.67$38.15$644.82$3,752.97
2025 Total$6,942.6$795.24$7,737.84
55Jan 2026$611.98$32.84$644.82$3,140.99
56Feb 2026$617.34$27.48$644.82$2,523.65
57Mar 2026$622.74$22.08$644.82$1,900.91
58Apr 2026$628.19$16.63$644.82$1,272.72
59May 2026$633.68$11.14$644.82$639.04
60Jun 2026$639.04$5.59$644.63$0.00
2026 Total$3,752.97$115.76$3,868.73