RateCity.com.au
powering smart financial decisions
Borrow amount
$30k
Advertised Rate

7.99

% p.a

Variable

Comparison Rate*

8.20

% p.a

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

608

Number of repayments
60
Total interest paid
$6.5k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2021$408.40$199.75$608.15$29,591.60
2Dec 2021$411.12$197.03$608.15$29,180.48
2021 Total$819.52$396.78$1,216.3
3Jan 2022$413.86$194.29$608.15$28,766.62
4Feb 2022$416.61$191.54$608.15$28,350.01
5Mar 2022$419.39$188.76$608.15$27,930.62
6Apr 2022$422.18$185.97$608.15$27,508.44
7May 2022$424.99$183.16$608.15$27,083.45
8Jun 2022$427.82$180.33$608.15$26,655.63
9Jul 2022$430.67$177.48$608.15$26,224.96
10Aug 2022$433.54$174.61$608.15$25,791.42
11Sep 2022$436.42$171.73$608.15$25,355.00
12Oct 2022$439.33$168.82$608.15$24,915.67
13Nov 2022$442.25$165.90$608.15$24,473.42
14Dec 2022$445.20$162.95$608.15$24,028.22
2022 Total$5,152.26$2,145.54$7,297.8
15Jan 2023$448.16$159.99$608.15$23,580.06
16Feb 2023$451.15$157.00$608.15$23,128.91
17Mar 2023$454.15$154.00$608.15$22,674.76
18Apr 2023$457.17$150.98$608.15$22,217.59
19May 2023$460.22$147.93$608.15$21,757.37
20Jun 2023$463.28$144.87$608.15$21,294.09
21Jul 2023$466.37$141.78$608.15$20,827.72
22Aug 2023$469.47$138.68$608.15$20,358.25
23Sep 2023$472.60$135.55$608.15$19,885.65
24Oct 2023$475.74$132.41$608.15$19,409.91
25Nov 2023$478.91$129.24$608.15$18,931.00
26Dec 2023$482.10$126.05$608.15$18,448.90
2023 Total$5,579.32$1,718.48$7,297.8
27Jan 2024$485.31$122.84$608.15$17,963.59
28Feb 2024$488.54$119.61$608.15$17,475.05
29Mar 2024$491.80$116.35$608.15$16,983.25
30Apr 2024$495.07$113.08$608.15$16,488.18
31May 2024$498.37$109.78$608.15$15,989.81
32Jun 2024$501.68$106.47$608.15$15,488.13
33Jul 2024$505.02$103.13$608.15$14,983.11
34Aug 2024$508.39$99.76$608.15$14,474.72
35Sep 2024$511.77$96.38$608.15$13,962.95
36Oct 2024$515.18$92.97$608.15$13,447.77
37Nov 2024$518.61$89.54$608.15$12,929.16
38Dec 2024$522.06$86.09$608.15$12,407.10
2024 Total$6,041.8$1,256$7,297.8
39Jan 2025$525.54$82.61$608.15$11,881.56
40Feb 2025$529.04$79.11$608.15$11,352.52
41Mar 2025$532.56$75.59$608.15$10,819.96
42Apr 2025$536.11$72.04$608.15$10,283.85
43May 2025$539.68$68.47$608.15$9,744.17
44Jun 2025$543.27$64.88$608.15$9,200.90
45Jul 2025$546.89$61.26$608.15$8,654.01
46Aug 2025$550.53$57.62$608.15$8,103.48
47Sep 2025$554.19$53.96$608.15$7,549.29
48Oct 2025$557.88$50.27$608.15$6,991.41
49Nov 2025$561.60$46.55$608.15$6,429.81
50Dec 2025$565.34$42.81$608.15$5,864.47
2025 Total$6,542.63$755.17$7,297.8
51Jan 2026$569.10$39.05$608.15$5,295.37
52Feb 2026$572.89$35.26$608.15$4,722.48
53Mar 2026$576.71$31.44$608.15$4,145.77
54Apr 2026$580.55$27.60$608.15$3,565.22
55May 2026$584.41$23.74$608.15$2,980.81
56Jun 2026$588.30$19.85$608.15$2,392.51
57Jul 2026$592.22$15.93$608.15$1,800.29
58Aug 2026$596.16$11.99$608.15$1,204.13
59Sep 2026$600.13$8.02$608.15$604.00
60Oct 2026$604.00$4.02$608.02$0.00
2026 Total$5,864.47$216.9$6,081.37