Borrow amount
$30k
Advertised Rate

4.95

% p.a

Variable

Comparison Rate*

6.53

% p.a

Loan term
5 Years
Credit One
Repayment frequency
Monthly
Monthly repayment

$565

Number of repayments
60
Total interest paid
$3.9k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$441.70$123.75$565.45$29,558.30
2Jun 2021$443.52$121.93$565.45$29,114.78
3Jul 2021$445.35$120.10$565.45$28,669.43
4Aug 2021$447.19$118.26$565.45$28,222.24
5Sep 2021$449.03$116.42$565.45$27,773.21
6Oct 2021$450.89$114.56$565.45$27,322.32
7Nov 2021$452.75$112.70$565.45$26,869.57
8Dec 2021$454.61$110.84$565.45$26,414.96
2021 Total$3,585.04$938.56$4,523.6
9Jan 2022$456.49$108.96$565.45$25,958.47
10Feb 2022$458.37$107.08$565.45$25,500.10
11Mar 2022$460.26$105.19$565.45$25,039.84
12Apr 2022$462.16$103.29$565.45$24,577.68
13May 2022$464.07$101.38$565.45$24,113.61
14Jun 2022$465.98$99.47$565.45$23,647.63
15Jul 2022$467.90$97.55$565.45$23,179.73
16Aug 2022$469.83$95.62$565.45$22,709.90
17Sep 2022$471.77$93.68$565.45$22,238.13
18Oct 2022$473.72$91.73$565.45$21,764.41
19Nov 2022$475.67$89.78$565.45$21,288.74
20Dec 2022$477.63$87.82$565.45$20,811.11
2022 Total$5,603.85$1,181.55$6,785.4
21Jan 2023$479.60$85.85$565.45$20,331.51
22Feb 2023$481.58$83.87$565.45$19,849.93
23Mar 2023$483.57$81.88$565.45$19,366.36
24Apr 2023$485.56$79.89$565.45$18,880.80
25May 2023$487.57$77.88$565.45$18,393.23
26Jun 2023$489.58$75.87$565.45$17,903.65
27Jul 2023$491.60$73.85$565.45$17,412.05
28Aug 2023$493.63$71.82$565.45$16,918.42
29Sep 2023$495.66$69.79$565.45$16,422.76
30Oct 2023$497.71$67.74$565.45$15,925.05
31Nov 2023$499.76$65.69$565.45$15,425.29
32Dec 2023$501.82$63.63$565.45$14,923.47
2023 Total$5,887.64$897.76$6,785.4
33Jan 2024$503.89$61.56$565.45$14,419.58
34Feb 2024$505.97$59.48$565.45$13,913.61
35Mar 2024$508.06$57.39$565.45$13,405.55
36Apr 2024$510.15$55.30$565.45$12,895.40
37May 2024$512.26$53.19$565.45$12,383.14
38Jun 2024$514.37$51.08$565.45$11,868.77
39Jul 2024$516.49$48.96$565.45$11,352.28
40Aug 2024$518.62$46.83$565.45$10,833.66
41Sep 2024$520.76$44.69$565.45$10,312.90
42Oct 2024$522.91$42.54$565.45$9,789.99
43Nov 2024$525.07$40.38$565.45$9,264.92
44Dec 2024$527.23$38.22$565.45$8,737.69
2024 Total$6,185.78$599.62$6,785.4
45Jan 2025$529.41$36.04$565.45$8,208.28
46Feb 2025$531.59$33.86$565.45$7,676.69
47Mar 2025$533.78$31.67$565.45$7,142.91
48Apr 2025$535.99$29.46$565.45$6,606.92
49May 2025$538.20$27.25$565.45$6,068.72
50Jun 2025$540.42$25.03$565.45$5,528.30
51Jul 2025$542.65$22.80$565.45$4,985.65
52Aug 2025$544.88$20.57$565.45$4,440.77
53Sep 2025$547.13$18.32$565.45$3,893.64
54Oct 2025$549.39$16.06$565.45$3,344.25
55Nov 2025$551.65$13.80$565.45$2,792.60
56Dec 2025$553.93$11.52$565.45$2,238.67
2025 Total$6,499.02$286.38$6,785.4
57Jan 2026$556.22$9.23$565.45$1,682.45
58Feb 2026$558.51$6.94$565.45$1,123.94
59Mar 2026$560.81$4.64$565.45$563.13
60Apr 2026$563.13$2.32$565.45$0.00
2026 Total$2,238.67$23.13$2,261.8