Borrow amount
$30k
Advertised Rate

7.90

% p.a

Variable

Comparison Rate*

8.15

% p.a

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

$607

Number of repayments
60
Total interest paid
$6.4k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$409.36$197.50$606.86$29,590.64
2Sep 2021$412.05$194.81$606.86$29,178.59
3Oct 2021$414.77$192.09$606.86$28,763.82
4Nov 2021$417.50$189.36$606.86$28,346.32
5Dec 2021$420.25$186.61$606.86$27,926.07
2021 Total$2,073.93$960.37$3,034.3
6Jan 2022$423.01$183.85$606.86$27,503.06
7Feb 2022$425.80$181.06$606.86$27,077.26
8Mar 2022$428.60$178.26$606.86$26,648.66
9Apr 2022$431.42$175.44$606.86$26,217.24
10May 2022$434.26$172.60$606.86$25,782.98
11Jun 2022$437.12$169.74$606.86$25,345.86
12Jul 2022$440.00$166.86$606.86$24,905.86
13Aug 2022$442.90$163.96$606.86$24,462.96
14Sep 2022$445.81$161.05$606.86$24,017.15
15Oct 2022$448.75$158.11$606.86$23,568.40
16Nov 2022$451.70$155.16$606.86$23,116.70
17Dec 2022$454.68$152.18$606.86$22,662.02
2022 Total$5,264.05$2,018.27$7,282.32
18Jan 2023$457.67$149.19$606.86$22,204.35
19Feb 2023$460.68$146.18$606.86$21,743.67
20Mar 2023$463.71$143.15$606.86$21,279.96
21Apr 2023$466.77$140.09$606.86$20,813.19
22May 2023$469.84$137.02$606.86$20,343.35
23Jun 2023$472.93$133.93$606.86$19,870.42
24Jul 2023$476.05$130.81$606.86$19,394.37
25Aug 2023$479.18$127.68$606.86$18,915.19
26Sep 2023$482.33$124.53$606.86$18,432.86
27Oct 2023$485.51$121.35$606.86$17,947.35
28Nov 2023$488.71$118.15$606.86$17,458.64
29Dec 2023$491.92$114.94$606.86$16,966.72
2023 Total$5,695.3$1,587.02$7,282.32
30Jan 2024$495.16$111.70$606.86$16,471.56
31Feb 2024$498.42$108.44$606.86$15,973.14
32Mar 2024$501.70$105.16$606.86$15,471.44
33Apr 2024$505.01$101.85$606.86$14,966.43
34May 2024$508.33$98.53$606.86$14,458.10
35Jun 2024$511.68$95.18$606.86$13,946.42
36Jul 2024$515.05$91.81$606.86$13,431.37
37Aug 2024$518.44$88.42$606.86$12,912.93
38Sep 2024$521.85$85.01$606.86$12,391.08
39Oct 2024$525.29$81.57$606.86$11,865.79
40Nov 2024$528.74$78.12$606.86$11,337.05
41Dec 2024$532.22$74.64$606.86$10,804.83
2024 Total$6,161.89$1,120.43$7,282.32
42Jan 2025$535.73$71.13$606.86$10,269.10
43Feb 2025$539.26$67.60$606.86$9,729.84
44Mar 2025$542.81$64.05$606.86$9,187.03
45Apr 2025$546.38$60.48$606.86$8,640.65
46May 2025$549.98$56.88$606.86$8,090.67
47Jun 2025$553.60$53.26$606.86$7,537.07
48Jul 2025$557.24$49.62$606.86$6,979.83
49Aug 2025$560.91$45.95$606.86$6,418.92
50Sep 2025$564.60$42.26$606.86$5,854.32
51Oct 2025$568.32$38.54$606.86$5,286.00
52Nov 2025$572.06$34.80$606.86$4,713.94
53Dec 2025$575.83$31.03$606.86$4,138.11
2025 Total$6,666.72$615.6$7,282.32
54Jan 2026$579.62$27.24$606.86$3,558.49
55Feb 2026$583.43$23.43$606.86$2,975.06
56Mar 2026$587.27$19.59$606.86$2,387.79
57Apr 2026$591.14$15.72$606.86$1,796.65
58May 2026$595.03$11.83$606.86$1,201.62
59Jun 2026$598.95$7.91$606.86$602.67
60Jul 2026$602.67$3.97$606.64$0.00
2026 Total$4,138.11$109.69$4,247.8