Borrow amount
$30k
Advertised Rate

8.79

% p.a

Variable

Comparison Rate*

9.07

% p.a

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

$620

Number of repayments
60
Total interest paid
$7.2k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$399.95$219.75$619.70$29,600.05
2Oct 2021$402.88$216.82$619.70$29,197.17
3Nov 2021$405.83$213.87$619.70$28,791.34
4Dec 2021$408.80$210.90$619.70$28,382.54
2021 Total$1,617.46$861.34$2,478.8
5Jan 2022$411.80$207.90$619.70$27,970.74
6Feb 2022$414.81$204.89$619.70$27,555.93
7Mar 2022$417.85$201.85$619.70$27,138.08
8Apr 2022$420.91$198.79$619.70$26,717.17
9May 2022$424.00$195.70$619.70$26,293.17
10Jun 2022$427.10$192.60$619.70$25,866.07
11Jul 2022$430.23$189.47$619.70$25,435.84
12Aug 2022$433.38$186.32$619.70$25,002.46
13Sep 2022$436.56$183.14$619.70$24,565.90
14Oct 2022$439.75$179.95$619.70$24,126.15
15Nov 2022$442.98$176.72$619.70$23,683.17
16Dec 2022$446.22$173.48$619.70$23,236.95
2022 Total$5,145.59$2,290.81$7,436.4
17Jan 2023$449.49$170.21$619.70$22,787.46
18Feb 2023$452.78$166.92$619.70$22,334.68
19Mar 2023$456.10$163.60$619.70$21,878.58
20Apr 2023$459.44$160.26$619.70$21,419.14
21May 2023$462.80$156.90$619.70$20,956.34
22Jun 2023$466.19$153.51$619.70$20,490.15
23Jul 2023$469.61$150.09$619.70$20,020.54
24Aug 2023$473.05$146.65$619.70$19,547.49
25Sep 2023$476.51$143.19$619.70$19,070.98
26Oct 2023$480.01$139.69$619.70$18,590.97
27Nov 2023$483.52$136.18$619.70$18,107.45
28Dec 2023$487.06$132.64$619.70$17,620.39
2023 Total$5,616.56$1,819.84$7,436.4
29Jan 2024$490.63$129.07$619.70$17,129.76
30Feb 2024$494.22$125.48$619.70$16,635.54
31Mar 2024$497.84$121.86$619.70$16,137.70
32Apr 2024$501.49$118.21$619.70$15,636.21
33May 2024$505.16$114.54$619.70$15,131.05
34Jun 2024$508.87$110.83$619.70$14,622.18
35Jul 2024$512.59$107.11$619.70$14,109.59
36Aug 2024$516.35$103.35$619.70$13,593.24
37Sep 2024$520.13$99.57$619.70$13,073.11
38Oct 2024$523.94$95.76$619.70$12,549.17
39Nov 2024$527.78$91.92$619.70$12,021.39
40Dec 2024$531.64$88.06$619.70$11,489.75
2024 Total$6,130.64$1,305.76$7,436.4
41Jan 2025$535.54$84.16$619.70$10,954.21
42Feb 2025$539.46$80.24$619.70$10,414.75
43Mar 2025$543.41$76.29$619.70$9,871.34
44Apr 2025$547.39$72.31$619.70$9,323.95
45May 2025$551.40$68.30$619.70$8,772.55
46Jun 2025$555.44$64.26$619.70$8,217.11
47Jul 2025$559.51$60.19$619.70$7,657.60
48Aug 2025$563.61$56.09$619.70$7,093.99
49Sep 2025$567.74$51.96$619.70$6,526.25
50Oct 2025$571.90$47.80$619.70$5,954.35
51Nov 2025$576.08$43.62$619.70$5,378.27
52Dec 2025$580.30$39.40$619.70$4,797.97
2025 Total$6,691.78$744.62$7,436.4
53Jan 2026$584.55$35.15$619.70$4,213.42
54Feb 2026$588.84$30.86$619.70$3,624.58
55Mar 2026$593.15$26.55$619.70$3,031.43
56Apr 2026$597.49$22.21$619.70$2,433.94
57May 2026$601.87$17.83$619.70$1,832.07
58Jun 2026$606.28$13.42$619.70$1,225.79
59Jul 2026$610.72$8.98$619.70$615.07
60Aug 2026$615.07$4.51$619.58$0.00
2026 Total$4,797.97$159.51$4,957.48