Borrow amount
$30k
Advertised Rate

5.29

% p.a

Fixed

Comparison Rate*

5.56

% p.a

Loan term
5 Years
Repayment frequency
Monthly
Monthly repayment

$570

Number of repayments
60
Total interest paid
$4.2k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$437.88$132.25$570.13$29,562.12
2Jul 2021$439.81$130.32$570.13$29,122.31
3Aug 2021$441.75$128.38$570.13$28,680.56
4Sep 2021$443.70$126.43$570.13$28,236.86
5Oct 2021$445.65$124.48$570.13$27,791.21
6Nov 2021$447.62$122.51$570.13$27,343.59
7Dec 2021$449.59$120.54$570.13$26,894.00
2021 Total$3,106$884.91$3,990.91
8Jan 2022$451.57$118.56$570.13$26,442.43
9Feb 2022$453.56$116.57$570.13$25,988.87
10Mar 2022$455.56$114.57$570.13$25,533.31
11Apr 2022$457.57$112.56$570.13$25,075.74
12May 2022$459.59$110.54$570.13$24,616.15
13Jun 2022$461.61$108.52$570.13$24,154.54
14Jul 2022$463.65$106.48$570.13$23,690.89
15Aug 2022$465.69$104.44$570.13$23,225.20
16Sep 2022$467.75$102.38$570.13$22,757.45
17Oct 2022$469.81$100.32$570.13$22,287.64
18Nov 2022$471.88$98.25$570.13$21,815.76
19Dec 2022$473.96$96.17$570.13$21,341.80
2022 Total$5,552.2$1,289.36$6,841.56
20Jan 2023$476.05$94.08$570.13$20,865.75
21Feb 2023$478.15$91.98$570.13$20,387.60
22Mar 2023$480.25$89.88$570.13$19,907.35
23Apr 2023$482.37$87.76$570.13$19,424.98
24May 2023$484.50$85.63$570.13$18,940.48
25Jun 2023$486.63$83.50$570.13$18,453.85
26Jul 2023$488.78$81.35$570.13$17,965.07
27Aug 2023$490.93$79.20$570.13$17,474.14
28Sep 2023$493.10$77.03$570.13$16,981.04
29Oct 2023$495.27$74.86$570.13$16,485.77
30Nov 2023$497.46$72.67$570.13$15,988.31
31Dec 2023$499.65$70.48$570.13$15,488.66
2023 Total$5,853.14$988.42$6,841.56
32Jan 2024$501.85$68.28$570.13$14,986.81
33Feb 2024$504.06$66.07$570.13$14,482.75
34Mar 2024$506.29$63.84$570.13$13,976.46
35Apr 2024$508.52$61.61$570.13$13,467.94
36May 2024$510.76$59.37$570.13$12,957.18
37Jun 2024$513.01$57.12$570.13$12,444.17
38Jul 2024$515.27$54.86$570.13$11,928.90
39Aug 2024$517.54$52.59$570.13$11,411.36
40Sep 2024$519.82$50.31$570.13$10,891.54
41Oct 2024$522.12$48.01$570.13$10,369.42
42Nov 2024$524.42$45.71$570.13$9,845.00
43Dec 2024$526.73$43.40$570.13$9,318.27
2024 Total$6,170.39$671.17$6,841.56
44Jan 2025$529.05$41.08$570.13$8,789.22
45Feb 2025$531.38$38.75$570.13$8,257.84
46Mar 2025$533.73$36.40$570.13$7,724.11
47Apr 2025$536.08$34.05$570.13$7,188.03
48May 2025$538.44$31.69$570.13$6,649.59
49Jun 2025$540.82$29.31$570.13$6,108.77
50Jul 2025$543.20$26.93$570.13$5,565.57
51Aug 2025$545.60$24.53$570.13$5,019.97
52Sep 2025$548.00$22.13$570.13$4,471.97
53Oct 2025$550.42$19.71$570.13$3,921.55
54Nov 2025$552.84$17.29$570.13$3,368.71
55Dec 2025$555.28$14.85$570.13$2,813.43
2025 Total$6,504.84$336.72$6,841.56
56Jan 2026$557.73$12.40$570.13$2,255.70
57Feb 2026$560.19$9.94$570.13$1,695.51
58Mar 2026$562.66$7.47$570.13$1,132.85
59Apr 2026$565.14$4.99$570.13$567.71
60May 2026$567.63$2.50$570.13$0.08
2026 Total$2,813.35$37.3$2,850.65