Borrow amount
$30k
Advertised Rate

5.29

% p.a

Variable

Comparison Rate*

5.56

% p.a

Loan term
5 Years
Bank First
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
1May 2021$437.88$132.25$570.13$29,562.12
2Jun 2021$439.81$130.32$570.13$29,122.31
3Jul 2021$441.75$128.38$570.13$28,680.56
4Aug 2021$443.70$126.43$570.13$28,236.86
5Sep 2021$445.65$124.48$570.13$27,791.21
6Oct 2021$447.62$122.51$570.13$27,343.59
7Nov 2021$449.59$120.54$570.13$26,894.00
8Dec 2021$451.57$118.56$570.13$26,442.43
2021 Total$3,557.57$1,003.47$4,561.04
9Jan 2022$453.56$116.57$570.13$25,988.87
10Feb 2022$455.56$114.57$570.13$25,533.31
11Mar 2022$457.57$112.56$570.13$25,075.74
12Apr 2022$459.59$110.54$570.13$24,616.15
13May 2022$461.61$108.52$570.13$24,154.54
14Jun 2022$463.65$106.48$570.13$23,690.89
15Jul 2022$465.69$104.44$570.13$23,225.20
16Aug 2022$467.75$102.38$570.13$22,757.45
17Sep 2022$469.81$100.32$570.13$22,287.64
18Oct 2022$471.88$98.25$570.13$21,815.76
19Nov 2022$473.96$96.17$570.13$21,341.80
20Dec 2022$476.05$94.08$570.13$20,865.75
2022 Total$5,576.68$1,264.88$6,841.56
21Jan 2023$478.15$91.98$570.13$20,387.60
22Feb 2023$480.25$89.88$570.13$19,907.35
23Mar 2023$482.37$87.76$570.13$19,424.98
24Apr 2023$484.50$85.63$570.13$18,940.48
25May 2023$486.63$83.50$570.13$18,453.85
26Jun 2023$488.78$81.35$570.13$17,965.07
27Jul 2023$490.93$79.20$570.13$17,474.14
28Aug 2023$493.10$77.03$570.13$16,981.04
29Sep 2023$495.27$74.86$570.13$16,485.77
30Oct 2023$497.46$72.67$570.13$15,988.31
31Nov 2023$499.65$70.48$570.13$15,488.66
32Dec 2023$501.85$68.28$570.13$14,986.81
2023 Total$5,878.94$962.62$6,841.56
33Jan 2024$504.06$66.07$570.13$14,482.75
34Feb 2024$506.29$63.84$570.13$13,976.46
35Mar 2024$508.52$61.61$570.13$13,467.94
36Apr 2024$510.76$59.37$570.13$12,957.18
37May 2024$513.01$57.12$570.13$12,444.17
38Jun 2024$515.27$54.86$570.13$11,928.90
39Jul 2024$517.54$52.59$570.13$11,411.36
40Aug 2024$519.82$50.31$570.13$10,891.54
41Sep 2024$522.12$48.01$570.13$10,369.42
42Oct 2024$524.42$45.71$570.13$9,845.00
43Nov 2024$526.73$43.40$570.13$9,318.27
44Dec 2024$529.05$41.08$570.13$8,789.22
2024 Total$6,197.59$643.97$6,841.56
45Jan 2025$531.38$38.75$570.13$8,257.84
46Feb 2025$533.73$36.40$570.13$7,724.11
47Mar 2025$536.08$34.05$570.13$7,188.03
48Apr 2025$538.44$31.69$570.13$6,649.59
49May 2025$540.82$29.31$570.13$6,108.77
50Jun 2025$543.20$26.93$570.13$5,565.57
51Jul 2025$545.60$24.53$570.13$5,019.97
52Aug 2025$548.00$22.13$570.13$4,471.97
53Sep 2025$550.42$19.71$570.13$3,921.55
54Oct 2025$552.84$17.29$570.13$3,368.71
55Nov 2025$555.28$14.85$570.13$2,813.43
56Dec 2025$557.73$12.40$570.13$2,255.70
2025 Total$6,533.52$308.04$6,841.56
57Jan 2026$560.19$9.94$570.13$1,695.51
58Feb 2026$562.66$7.47$570.13$1,132.85
59Mar 2026$565.14$4.99$570.13$567.71
60Apr 2026$567.63$2.50$570.13$0.08
2026 Total$2,255.62$24.9$2,280.52