Borrow amount
$30k
Advertised Rate

7.54

% p.a

Fixed

Comparison Rate*

7.82

% p.a

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

$602

Number of repayments
60
Total interest paid
$6.1k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$413.21$188.50$601.71$29,586.79
2Sep 2021$415.81$185.90$601.71$29,170.98
3Oct 2021$418.42$183.29$601.71$28,752.56
4Nov 2021$421.05$180.66$601.71$28,331.51
5Dec 2021$423.69$178.02$601.71$27,907.82
2021 Total$2,092.18$916.37$3,008.55
6Jan 2022$426.36$175.35$601.71$27,481.46
7Feb 2022$429.03$172.68$601.71$27,052.43
8Mar 2022$431.73$169.98$601.71$26,620.70
9Apr 2022$434.44$167.27$601.71$26,186.26
10May 2022$437.17$164.54$601.71$25,749.09
11Jun 2022$439.92$161.79$601.71$25,309.17
12Jul 2022$442.68$159.03$601.71$24,866.49
13Aug 2022$445.47$156.24$601.71$24,421.02
14Sep 2022$448.26$153.45$601.71$23,972.76
15Oct 2022$451.08$150.63$601.71$23,521.68
16Nov 2022$453.92$147.79$601.71$23,067.76
17Dec 2022$456.77$144.94$601.71$22,610.99
2022 Total$5,296.83$1,923.69$7,220.52
18Jan 2023$459.64$142.07$601.71$22,151.35
19Feb 2023$462.53$139.18$601.71$21,688.82
20Mar 2023$465.43$136.28$601.71$21,223.39
21Apr 2023$468.36$133.35$601.71$20,755.03
22May 2023$471.30$130.41$601.71$20,283.73
23Jun 2023$474.26$127.45$601.71$19,809.47
24Jul 2023$477.24$124.47$601.71$19,332.23
25Aug 2023$480.24$121.47$601.71$18,851.99
26Sep 2023$483.26$118.45$601.71$18,368.73
27Oct 2023$486.29$115.42$601.71$17,882.44
28Nov 2023$489.35$112.36$601.71$17,393.09
29Dec 2023$492.42$109.29$601.71$16,900.67
2023 Total$5,710.32$1,510.2$7,220.52
30Jan 2024$495.52$106.19$601.71$16,405.15
31Feb 2024$498.63$103.08$601.71$15,906.52
32Mar 2024$501.76$99.95$601.71$15,404.76
33Apr 2024$504.92$96.79$601.71$14,899.84
34May 2024$508.09$93.62$601.71$14,391.75
35Jun 2024$511.28$90.43$601.71$13,880.47
36Jul 2024$514.49$87.22$601.71$13,365.98
37Aug 2024$517.73$83.98$601.71$12,848.25
38Sep 2024$520.98$80.73$601.71$12,327.27
39Oct 2024$524.25$77.46$601.71$11,803.02
40Nov 2024$527.55$74.16$601.71$11,275.47
41Dec 2024$530.86$70.85$601.71$10,744.61
2024 Total$6,156.06$1,064.46$7,220.52
42Jan 2025$534.20$67.51$601.71$10,210.41
43Feb 2025$537.55$64.16$601.71$9,672.86
44Mar 2025$540.93$60.78$601.71$9,131.93
45Apr 2025$544.33$57.38$601.71$8,587.60
46May 2025$547.75$53.96$601.71$8,039.85
47Jun 2025$551.19$50.52$601.71$7,488.66
48Jul 2025$554.66$47.05$601.71$6,934.00
49Aug 2025$558.14$43.57$601.71$6,375.86
50Sep 2025$561.65$40.06$601.71$5,814.21
51Oct 2025$565.18$36.53$601.71$5,249.03
52Nov 2025$568.73$32.98$601.71$4,680.30
53Dec 2025$572.30$29.41$601.71$4,108.00
2025 Total$6,636.61$583.91$7,220.52
54Jan 2026$575.90$25.81$601.71$3,532.10
55Feb 2026$579.52$22.19$601.71$2,952.58
56Mar 2026$583.16$18.55$601.71$2,369.42
57Apr 2026$586.82$14.89$601.71$1,782.60
58May 2026$590.51$11.20$601.71$1,192.09
59Jun 2026$594.22$7.49$601.71$597.87
60Jul 2026$597.87$3.76$601.63$0.00
2026 Total$4,108$103.89$4,211.89