Borrow amount
$30k
Advertised Rate

3.97%

Fixed

Comparison Rate*

4.51%

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

$552

Number of repayments
60
Total interest paid
$3.1k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Mar 2021$452.84$99.25$552.09$29,547.16
2Apr 2021$454.34$97.75$552.09$29,092.82
3May 2021$455.84$96.25$552.09$28,636.98
4Jun 2021$457.35$94.74$552.09$28,179.63
5Jul 2021$458.86$93.23$552.09$27,720.77
6Aug 2021$460.38$91.71$552.09$27,260.39
7Sep 2021$461.90$90.19$552.09$26,798.49
8Oct 2021$463.43$88.66$552.09$26,335.06
9Nov 2021$464.96$87.13$552.09$25,870.10
10Dec 2021$466.50$85.59$552.09$25,403.60
2021 Total$4,596.4$924.5$5,520.9
11Jan 2022$468.05$84.04$552.09$24,935.55
12Feb 2022$469.59$82.50$552.09$24,465.96
13Mar 2022$471.15$80.94$552.09$23,994.81
14Apr 2022$472.71$79.38$552.09$23,522.10
15May 2022$474.27$77.82$552.09$23,047.83
16Jun 2022$475.84$76.25$552.09$22,571.99
17Jul 2022$477.41$74.68$552.09$22,094.58
18Aug 2022$478.99$73.10$552.09$21,615.59
19Sep 2022$480.58$71.51$552.09$21,135.01
20Oct 2022$482.17$69.92$552.09$20,652.84
21Nov 2022$483.76$68.33$552.09$20,169.08
22Dec 2022$485.36$66.73$552.09$19,683.72
2022 Total$5,719.88$905.2$6,625.08
23Jan 2023$486.97$65.12$552.09$19,196.75
24Feb 2023$488.58$63.51$552.09$18,708.17
25Mar 2023$490.20$61.89$552.09$18,217.97
26Apr 2023$491.82$60.27$552.09$17,726.15
27May 2023$493.45$58.64$552.09$17,232.70
28Jun 2023$495.08$57.01$552.09$16,737.62
29Jul 2023$496.72$55.37$552.09$16,240.90
30Aug 2023$498.36$53.73$552.09$15,742.54
31Sep 2023$500.01$52.08$552.09$15,242.53
32Oct 2023$501.66$50.43$552.09$14,740.87
33Nov 2023$503.32$48.77$552.09$14,237.55
34Dec 2023$504.99$47.10$552.09$13,732.56
2023 Total$5,951.16$673.92$6,625.08
35Jan 2024$506.66$45.43$552.09$13,225.90
36Feb 2024$508.33$43.76$552.09$12,717.57
37Mar 2024$510.02$42.07$552.09$12,207.55
38Apr 2024$511.70$40.39$552.09$11,695.85
39May 2024$513.40$38.69$552.09$11,182.45
40Jun 2024$515.09$37.00$552.09$10,667.36
41Jul 2024$516.80$35.29$552.09$10,150.56
42Aug 2024$518.51$33.58$552.09$9,632.05
43Sep 2024$520.22$31.87$552.09$9,111.83
44Oct 2024$521.95$30.14$552.09$8,589.88
45Nov 2024$523.67$28.42$552.09$8,066.21
46Dec 2024$525.40$26.69$552.09$7,540.81
2024 Total$6,191.75$433.33$6,625.08
47Jan 2025$527.14$24.95$552.09$7,013.67
48Feb 2025$528.89$23.20$552.09$6,484.78
49Mar 2025$530.64$21.45$552.09$5,954.14
50Apr 2025$532.39$19.70$552.09$5,421.75
51May 2025$534.15$17.94$552.09$4,887.60
52Jun 2025$535.92$16.17$552.09$4,351.68
53Jul 2025$537.69$14.40$552.09$3,813.99
54Aug 2025$539.47$12.62$552.09$3,274.52
55Sep 2025$541.26$10.83$552.09$2,733.26
56Oct 2025$543.05$9.04$552.09$2,190.21
57Nov 2025$544.84$7.25$552.09$1,645.37
58Dec 2025$546.65$5.44$552.09$1,098.72
2025 Total$6,442.09$182.99$6,625.08
59Jan 2026$548.46$3.63$552.09$550.26
60Feb 2026$550.26$1.82$552.08$0.00
2026 Total$1,098.72$5.45$1,104.17