Borrow amount
$30k
Advertised Rate

5.45

% p.a

Fixed

Comparison Rate*

5.45

% p.a

Loan term
5 Years
Repayment frequency
Monthly
Monthly repayment

$572

Number of repayments
60
Total interest paid
$4.3k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$436.09$136.25$572.34$29,563.91
2Jul 2021$438.07$134.27$572.34$29,125.84
3Aug 2021$440.06$132.28$572.34$28,685.78
4Sep 2021$442.06$130.28$572.34$28,243.72
5Oct 2021$444.07$128.27$572.34$27,799.65
6Nov 2021$446.08$126.26$572.34$27,353.57
7Dec 2021$448.11$124.23$572.34$26,905.46
2021 Total$3,094.54$911.84$4,006.38
8Jan 2022$450.14$122.20$572.34$26,455.32
9Feb 2022$452.19$120.15$572.34$26,003.13
10Mar 2022$454.24$118.10$572.34$25,548.89
11Apr 2022$456.31$116.03$572.34$25,092.58
12May 2022$458.38$113.96$572.34$24,634.20
13Jun 2022$460.46$111.88$572.34$24,173.74
14Jul 2022$462.55$109.79$572.34$23,711.19
15Aug 2022$464.65$107.69$572.34$23,246.54
16Sep 2022$466.76$105.58$572.34$22,779.78
17Oct 2022$468.88$103.46$572.34$22,310.90
18Nov 2022$471.01$101.33$572.34$21,839.89
19Dec 2022$473.15$99.19$572.34$21,366.74
2022 Total$5,538.72$1,329.36$6,868.08
20Jan 2023$475.30$97.04$572.34$20,891.44
21Feb 2023$477.46$94.88$572.34$20,413.98
22Mar 2023$479.63$92.71$572.34$19,934.35
23Apr 2023$481.80$90.54$572.34$19,452.55
24May 2023$483.99$88.35$572.34$18,968.56
25Jun 2023$486.19$86.15$572.34$18,482.37
26Jul 2023$488.40$83.94$572.34$17,993.97
27Aug 2023$490.62$81.72$572.34$17,503.35
28Sep 2023$492.85$79.49$572.34$17,010.50
29Oct 2023$495.08$77.26$572.34$16,515.42
30Nov 2023$497.33$75.01$572.34$16,018.09
31Dec 2023$499.59$72.75$572.34$15,518.50
2023 Total$5,848.24$1,019.84$6,868.08
32Jan 2024$501.86$70.48$572.34$15,016.64
33Feb 2024$504.14$68.20$572.34$14,512.50
34Mar 2024$506.43$65.91$572.34$14,006.07
35Apr 2024$508.73$63.61$572.34$13,497.34
36May 2024$511.04$61.30$572.34$12,986.30
37Jun 2024$513.36$58.98$572.34$12,472.94
38Jul 2024$515.69$56.65$572.34$11,957.25
39Aug 2024$518.03$54.31$572.34$11,439.22
40Sep 2024$520.39$51.95$572.34$10,918.83
41Oct 2024$522.75$49.59$572.34$10,396.08
42Nov 2024$525.12$47.22$572.34$9,870.96
43Dec 2024$527.51$44.83$572.34$9,343.45
2024 Total$6,175.05$693.03$6,868.08
44Jan 2025$529.91$42.43$572.34$8,813.54
45Feb 2025$532.31$40.03$572.34$8,281.23
46Mar 2025$534.73$37.61$572.34$7,746.50
47Apr 2025$537.16$35.18$572.34$7,209.34
48May 2025$539.60$32.74$572.34$6,669.74
49Jun 2025$542.05$30.29$572.34$6,127.69
50Jul 2025$544.51$27.83$572.34$5,583.18
51Aug 2025$546.98$25.36$572.34$5,036.20
52Sep 2025$549.47$22.87$572.34$4,486.73
53Oct 2025$551.96$20.38$572.34$3,934.77
54Nov 2025$554.47$17.87$572.34$3,380.30
55Dec 2025$556.99$15.35$572.34$2,823.31
2025 Total$6,520.14$347.94$6,868.08
56Jan 2026$559.52$12.82$572.34$2,263.79
57Feb 2026$562.06$10.28$572.34$1,701.73
58Mar 2026$564.61$7.73$572.34$1,137.12
59Apr 2026$567.18$5.16$572.34$569.94
60May 2026$569.75$2.59$572.34$0.19
2026 Total$2,823.12$38.58$2,861.7