Borrow amount
$30k
Advertised Rate

7.39

% p.a

Fixed

Comparison Rate*

8.19

% p.a

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

$600

Number of repayments
60
Total interest paid
$6k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$414.82$184.75$599.57$29,585.18
2Aug 2021$417.37$182.20$599.57$29,167.81
3Sep 2021$419.94$179.63$599.57$28,747.87
4Oct 2021$422.53$177.04$599.57$28,325.34
5Nov 2021$425.13$174.44$599.57$27,900.21
6Dec 2021$427.75$171.82$599.57$27,472.46
2021 Total$2,527.54$1,069.88$3,597.42
7Jan 2022$430.39$169.18$599.57$27,042.07
8Feb 2022$433.04$166.53$599.57$26,609.03
9Mar 2022$435.70$163.87$599.57$26,173.33
10Apr 2022$438.39$161.18$599.57$25,734.94
11May 2022$441.09$158.48$599.57$25,293.85
12Jun 2022$443.80$155.77$599.57$24,850.05
13Jul 2022$446.54$153.03$599.57$24,403.51
14Aug 2022$449.29$150.28$599.57$23,954.22
15Sep 2022$452.05$147.52$599.57$23,502.17
16Oct 2022$454.84$144.73$599.57$23,047.33
17Nov 2022$457.64$141.93$599.57$22,589.69
18Dec 2022$460.46$139.11$599.57$22,129.23
2022 Total$5,343.23$1,851.61$7,194.84
19Jan 2023$463.29$136.28$599.57$21,665.94
20Feb 2023$466.14$133.43$599.57$21,199.80
21Mar 2023$469.01$130.56$599.57$20,730.79
22Apr 2023$471.90$127.67$599.57$20,258.89
23May 2023$474.81$124.76$599.57$19,784.08
24Jun 2023$477.73$121.84$599.57$19,306.35
25Jul 2023$480.68$118.89$599.57$18,825.67
26Aug 2023$483.64$115.93$599.57$18,342.03
27Sep 2023$486.61$112.96$599.57$17,855.42
28Oct 2023$489.61$109.96$599.57$17,365.81
29Nov 2023$492.63$106.94$599.57$16,873.18
30Dec 2023$495.66$103.91$599.57$16,377.52
2023 Total$5,751.71$1,443.13$7,194.84
31Jan 2024$498.71$100.86$599.57$15,878.81
32Feb 2024$501.78$97.79$599.57$15,377.03
33Mar 2024$504.87$94.70$599.57$14,872.16
34Apr 2024$507.98$91.59$599.57$14,364.18
35May 2024$511.11$88.46$599.57$13,853.07
36Jun 2024$514.26$85.31$599.57$13,338.81
37Jul 2024$517.43$82.14$599.57$12,821.38
38Aug 2024$520.61$78.96$599.57$12,300.77
39Sep 2024$523.82$75.75$599.57$11,776.95
40Oct 2024$527.04$72.53$599.57$11,249.91
41Nov 2024$530.29$69.28$599.57$10,719.62
42Dec 2024$533.56$66.01$599.57$10,186.06
2024 Total$6,191.46$1,003.38$7,194.84
43Jan 2025$536.84$62.73$599.57$9,649.22
44Feb 2025$540.15$59.42$599.57$9,109.07
45Mar 2025$543.47$56.10$599.57$8,565.60
46Apr 2025$546.82$52.75$599.57$8,018.78
47May 2025$550.19$49.38$599.57$7,468.59
48Jun 2025$553.58$45.99$599.57$6,915.01
49Jul 2025$556.99$42.58$599.57$6,358.02
50Aug 2025$560.42$39.15$599.57$5,797.60
51Sep 2025$563.87$35.70$599.57$5,233.73
52Oct 2025$567.34$32.23$599.57$4,666.39
53Nov 2025$570.83$28.74$599.57$4,095.56
54Dec 2025$574.35$25.22$599.57$3,521.21
2025 Total$6,664.85$529.99$7,194.84
55Jan 2026$577.89$21.68$599.57$2,943.32
56Feb 2026$581.44$18.13$599.57$2,361.88
57Mar 2026$585.02$14.55$599.57$1,776.86
58Apr 2026$588.63$10.94$599.57$1,188.23
59May 2026$592.25$7.32$599.57$595.98
60Jun 2026$595.90$3.67$599.57$0.08
2026 Total$3,521.13$76.29$3,597.42