Borrow amount
$30k
Advertised Rate

7.84

% p.a

Variable

Comparison Rate*

8.12

% p.a

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

$606

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
1Jul 2021$410.00$196.00$606.00$29,590.00
2Aug 2021$412.68$193.32$606.00$29,177.32
3Sep 2021$415.37$190.63$606.00$28,761.95
4Oct 2021$418.09$187.91$606.00$28,343.86
5Nov 2021$420.82$185.18$606.00$27,923.04
6Dec 2021$423.57$182.43$606.00$27,499.47
2021 Total$2,500.53$1,135.47$3,636
7Jan 2022$426.34$179.66$606.00$27,073.13
8Feb 2022$429.12$176.88$606.00$26,644.01
9Mar 2022$431.93$174.07$606.00$26,212.08
10Apr 2022$434.75$171.25$606.00$25,777.33
11May 2022$437.59$168.41$606.00$25,339.74
12Jun 2022$440.45$165.55$606.00$24,899.29
13Jul 2022$443.32$162.68$606.00$24,455.97
14Aug 2022$446.22$159.78$606.00$24,009.75
15Sep 2022$449.14$156.86$606.00$23,560.61
16Oct 2022$452.07$153.93$606.00$23,108.54
17Nov 2022$455.02$150.98$606.00$22,653.52
18Dec 2022$458.00$148.00$606.00$22,195.52
2022 Total$5,303.95$1,968.05$7,272
19Jan 2023$460.99$145.01$606.00$21,734.53
20Feb 2023$464.00$142.00$606.00$21,270.53
21Mar 2023$467.03$138.97$606.00$20,803.50
22Apr 2023$470.08$135.92$606.00$20,333.42
23May 2023$473.15$132.85$606.00$19,860.27
24Jun 2023$476.25$129.75$606.00$19,384.02
25Jul 2023$479.36$126.64$606.00$18,904.66
26Aug 2023$482.49$123.51$606.00$18,422.17
27Sep 2023$485.64$120.36$606.00$17,936.53
28Oct 2023$488.81$117.19$606.00$17,447.72
29Nov 2023$492.01$113.99$606.00$16,955.71
30Dec 2023$495.22$110.78$606.00$16,460.49
2023 Total$5,735.03$1,536.97$7,272
31Jan 2024$498.46$107.54$606.00$15,962.03
32Feb 2024$501.71$104.29$606.00$15,460.32
33Mar 2024$504.99$101.01$606.00$14,955.33
34Apr 2024$508.29$97.71$606.00$14,447.04
35May 2024$511.61$94.39$606.00$13,935.43
36Jun 2024$514.96$91.04$606.00$13,420.47
37Jul 2024$518.32$87.68$606.00$12,902.15
38Aug 2024$521.71$84.29$606.00$12,380.44
39Sep 2024$525.11$80.89$606.00$11,855.33
40Oct 2024$528.55$77.45$606.00$11,326.78
41Nov 2024$532.00$74.00$606.00$10,794.78
42Dec 2024$535.47$70.53$606.00$10,259.31
2024 Total$6,201.18$1,070.82$7,272
43Jan 2025$538.97$67.03$606.00$9,720.34
44Feb 2025$542.49$63.51$606.00$9,177.85
45Mar 2025$546.04$59.96$606.00$8,631.81
46Apr 2025$549.61$56.39$606.00$8,082.20
47May 2025$553.20$52.80$606.00$7,529.00
48Jun 2025$556.81$49.19$606.00$6,972.19
49Jul 2025$560.45$45.55$606.00$6,411.74
50Aug 2025$564.11$41.89$606.00$5,847.63
51Sep 2025$567.80$38.20$606.00$5,279.83
52Oct 2025$571.51$34.49$606.00$4,708.32
53Nov 2025$575.24$30.76$606.00$4,133.08
54Dec 2025$579.00$27.00$606.00$3,554.08
2025 Total$6,705.23$566.77$7,272
55Jan 2026$582.78$23.22$606.00$2,971.30
56Feb 2026$586.59$19.41$606.00$2,384.71
57Mar 2026$590.42$15.58$606.00$1,794.29
58Apr 2026$594.28$11.72$606.00$1,200.01
59May 2026$598.16$7.84$606.00$601.85
60Jun 2026$601.85$3.93$605.78$0.00
2026 Total$3,554.08$81.7$3,635.78