Borrow amount
$30k
Advertised Rate

6.45

% p.a

Fixed

Comparison Rate*

6.66

% p.a

Loan term
0 year to 5 years
Repayment frequency
Monthly
Monthly repayment

$586

Number of repayments
60
Total interest paid
$5.2k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$425.03$161.25$586.28$29,574.97
2Oct 2021$427.31$158.97$586.28$29,147.66
3Nov 2021$429.61$156.67$586.28$28,718.05
4Dec 2021$431.92$154.36$586.28$28,286.13
2021 Total$1,713.87$631.25$2,345.12
5Jan 2022$434.24$152.04$586.28$27,851.89
6Feb 2022$436.58$149.70$586.28$27,415.31
7Mar 2022$438.92$147.36$586.28$26,976.39
8Apr 2022$441.28$145.00$586.28$26,535.11
9May 2022$443.65$142.63$586.28$26,091.46
10Jun 2022$446.04$140.24$586.28$25,645.42
11Jul 2022$448.44$137.84$586.28$25,196.98
12Aug 2022$450.85$135.43$586.28$24,746.13
13Sep 2022$453.27$133.01$586.28$24,292.86
14Oct 2022$455.71$130.57$586.28$23,837.15
15Nov 2022$458.16$128.12$586.28$23,378.99
16Dec 2022$460.62$125.66$586.28$22,918.37
2022 Total$5,367.76$1,667.6$7,035.36
17Jan 2023$463.09$123.19$586.28$22,455.28
18Feb 2023$465.58$120.70$586.28$21,989.70
19Mar 2023$468.09$118.19$586.28$21,521.61
20Apr 2023$470.60$115.68$586.28$21,051.01
21May 2023$473.13$113.15$586.28$20,577.88
22Jun 2023$475.67$110.61$586.28$20,102.21
23Jul 2023$478.23$108.05$586.28$19,623.98
24Aug 2023$480.80$105.48$586.28$19,143.18
25Sep 2023$483.39$102.89$586.28$18,659.79
26Oct 2023$485.98$100.30$586.28$18,173.81
27Nov 2023$488.60$97.68$586.28$17,685.21
28Dec 2023$491.22$95.06$586.28$17,193.99
2023 Total$5,724.38$1,310.98$7,035.36
29Jan 2024$493.86$92.42$586.28$16,700.13
30Feb 2024$496.52$89.76$586.28$16,203.61
31Mar 2024$499.19$87.09$586.28$15,704.42
32Apr 2024$501.87$84.41$586.28$15,202.55
33May 2024$504.57$81.71$586.28$14,697.98
34Jun 2024$507.28$79.00$586.28$14,190.70
35Jul 2024$510.00$76.28$586.28$13,680.70
36Aug 2024$512.75$73.53$586.28$13,167.95
37Sep 2024$515.50$70.78$586.28$12,652.45
38Oct 2024$518.27$68.01$586.28$12,134.18
39Nov 2024$521.06$65.22$586.28$11,613.12
40Dec 2024$523.86$62.42$586.28$11,089.26
2024 Total$6,104.73$930.63$7,035.36
41Jan 2025$526.68$59.60$586.28$10,562.58
42Feb 2025$529.51$56.77$586.28$10,033.07
43Mar 2025$532.35$53.93$586.28$9,500.72
44Apr 2025$535.21$51.07$586.28$8,965.51
45May 2025$538.09$48.19$586.28$8,427.42
46Jun 2025$540.98$45.30$586.28$7,886.44
47Jul 2025$543.89$42.39$586.28$7,342.55
48Aug 2025$546.81$39.47$586.28$6,795.74
49Sep 2025$549.75$36.53$586.28$6,245.99
50Oct 2025$552.71$33.57$586.28$5,693.28
51Nov 2025$555.68$30.60$586.28$5,137.60
52Dec 2025$558.67$27.61$586.28$4,578.93
2025 Total$6,510.33$525.03$7,035.36
53Jan 2026$561.67$24.61$586.28$4,017.26
54Feb 2026$564.69$21.59$586.28$3,452.57
55Mar 2026$567.72$18.56$586.28$2,884.85
56Apr 2026$570.77$15.51$586.28$2,314.08
57May 2026$573.84$12.44$586.28$1,740.24
58Jun 2026$576.93$9.35$586.28$1,163.31
59Jul 2026$580.03$6.25$586.28$583.28
60Aug 2026$583.14$3.14$586.28$0.14
2026 Total$4,578.79$111.45$4,690.24