Borrow amount
$30k
Advertised Rate

4.67

% p.a

Fixed

Comparison Rate*

5.22

% p.a

Loan term
5 Years
loans.com.au
Repayment frequency
Monthly
Monthly repayment

$562

Number of repayments
60
Total interest paid
$3.7k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$444.86$116.75$561.61$29,555.14
2Jun 2021$446.59$115.02$561.61$29,108.55
3Jul 2021$448.33$113.28$561.61$28,660.22
4Aug 2021$450.07$111.54$561.61$28,210.15
5Sep 2021$451.83$109.78$561.61$27,758.32
6Oct 2021$453.58$108.03$561.61$27,304.74
7Nov 2021$455.35$106.26$561.61$26,849.39
8Dec 2021$457.12$104.49$561.61$26,392.27
2021 Total$3,607.73$885.15$4,492.88
9Jan 2022$458.90$102.71$561.61$25,933.37
10Feb 2022$460.69$100.92$561.61$25,472.68
11Mar 2022$462.48$99.13$561.61$25,010.20
12Apr 2022$464.28$97.33$561.61$24,545.92
13May 2022$466.09$95.52$561.61$24,079.83
14Jun 2022$467.90$93.71$561.61$23,611.93
15Jul 2022$469.72$91.89$561.61$23,142.21
16Aug 2022$471.55$90.06$561.61$22,670.66
17Sep 2022$473.38$88.23$561.61$22,197.28
18Oct 2022$475.23$86.38$561.61$21,722.05
19Nov 2022$477.08$84.53$561.61$21,244.97
20Dec 2022$478.93$82.68$561.61$20,766.04
2022 Total$5,626.23$1,113.09$6,739.32
21Jan 2023$480.80$80.81$561.61$20,285.24
22Feb 2023$482.67$78.94$561.61$19,802.57
23Mar 2023$484.54$77.07$561.61$19,318.03
24Apr 2023$486.43$75.18$561.61$18,831.60
25May 2023$488.32$73.29$561.61$18,343.28
26Jun 2023$490.22$71.39$561.61$17,853.06
27Jul 2023$492.13$69.48$561.61$17,360.93
28Aug 2023$494.05$67.56$561.61$16,866.88
29Sep 2023$495.97$65.64$561.61$16,370.91
30Oct 2023$497.90$63.71$561.61$15,873.01
31Nov 2023$499.84$61.77$561.61$15,373.17
32Dec 2023$501.78$59.83$561.61$14,871.39
2023 Total$5,894.65$844.67$6,739.32
33Jan 2024$503.74$57.87$561.61$14,367.65
34Feb 2024$505.70$55.91$561.61$13,861.95
35Mar 2024$507.66$53.95$561.61$13,354.29
36Apr 2024$509.64$51.97$561.61$12,844.65
37May 2024$511.62$49.99$561.61$12,333.03
38Jun 2024$513.61$48.00$561.61$11,819.42
39Jul 2024$515.61$46.00$561.61$11,303.81
40Aug 2024$517.62$43.99$561.61$10,786.19
41Sep 2024$519.63$41.98$561.61$10,266.56
42Oct 2024$521.66$39.95$561.61$9,744.90
43Nov 2024$523.69$37.92$561.61$9,221.21
44Dec 2024$525.72$35.89$561.61$8,695.49
2024 Total$6,175.9$563.42$6,739.32
45Jan 2025$527.77$33.84$561.61$8,167.72
46Feb 2025$529.82$31.79$561.61$7,637.90
47Mar 2025$531.89$29.72$561.61$7,106.01
48Apr 2025$533.96$27.65$561.61$6,572.05
49May 2025$536.03$25.58$561.61$6,036.02
50Jun 2025$538.12$23.49$561.61$5,497.90
51Jul 2025$540.21$21.40$561.61$4,957.69
52Aug 2025$542.32$19.29$561.61$4,415.37
53Sep 2025$544.43$17.18$561.61$3,870.94
54Oct 2025$546.55$15.06$561.61$3,324.39
55Nov 2025$548.67$12.94$561.61$2,775.72
56Dec 2025$550.81$10.80$561.61$2,224.91
2025 Total$6,470.58$268.74$6,739.32
57Jan 2026$552.95$8.66$561.61$1,671.96
58Feb 2026$555.10$6.51$561.61$1,116.86
59Mar 2026$557.26$4.35$561.61$559.60
60Apr 2026$559.43$2.18$561.61$0.17
2026 Total$2,224.74$21.7$2,246.44