Borrow amount
$30k
Advertised Rate

4.67%

Fixed

Comparison Rate*

5.22%

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
1Feb 2021$444.86$116.75$561.61$29,555.14
2Mar 2021$446.59$115.02$561.61$29,108.55
3Apr 2021$448.33$113.28$561.61$28,660.22
4May 2021$450.07$111.54$561.61$28,210.15
5Jun 2021$451.83$109.78$561.61$27,758.32
6Jul 2021$453.58$108.03$561.61$27,304.74
7Aug 2021$455.35$106.26$561.61$26,849.39
8Sep 2021$457.12$104.49$561.61$26,392.27
9Oct 2021$458.90$102.71$561.61$25,933.37
10Nov 2021$460.69$100.92$561.61$25,472.68
11Dec 2021$462.48$99.13$561.61$25,010.20
2021 Total$4,989.8$1,187.91$6,177.71
12Jan 2022$464.28$97.33$561.61$24,545.92
13Feb 2022$466.09$95.52$561.61$24,079.83
14Mar 2022$467.90$93.71$561.61$23,611.93
15Apr 2022$469.72$91.89$561.61$23,142.21
16May 2022$471.55$90.06$561.61$22,670.66
17Jun 2022$473.38$88.23$561.61$22,197.28
18Jul 2022$475.23$86.38$561.61$21,722.05
19Aug 2022$477.08$84.53$561.61$21,244.97
20Sep 2022$478.93$82.68$561.61$20,766.04
21Oct 2022$480.80$80.81$561.61$20,285.24
22Nov 2022$482.67$78.94$561.61$19,802.57
23Dec 2022$484.54$77.07$561.61$19,318.03
2022 Total$5,692.17$1,047.15$6,739.32
24Jan 2023$486.43$75.18$561.61$18,831.60
25Feb 2023$488.32$73.29$561.61$18,343.28
26Mar 2023$490.22$71.39$561.61$17,853.06
27Apr 2023$492.13$69.48$561.61$17,360.93
28May 2023$494.05$67.56$561.61$16,866.88
29Jun 2023$495.97$65.64$561.61$16,370.91
30Jul 2023$497.90$63.71$561.61$15,873.01
31Aug 2023$499.84$61.77$561.61$15,373.17
32Sep 2023$501.78$59.83$561.61$14,871.39
33Oct 2023$503.74$57.87$561.61$14,367.65
34Nov 2023$505.70$55.91$561.61$13,861.95
35Dec 2023$507.66$53.95$561.61$13,354.29
2023 Total$5,963.74$775.58$6,739.32
36Jan 2024$509.64$51.97$561.61$12,844.65
37Feb 2024$511.62$49.99$561.61$12,333.03
38Mar 2024$513.61$48.00$561.61$11,819.42
39Apr 2024$515.61$46.00$561.61$11,303.81
40May 2024$517.62$43.99$561.61$10,786.19
41Jun 2024$519.63$41.98$561.61$10,266.56
42Jul 2024$521.66$39.95$561.61$9,744.90
43Aug 2024$523.69$37.92$561.61$9,221.21
44Sep 2024$525.72$35.89$561.61$8,695.49
45Oct 2024$527.77$33.84$561.61$8,167.72
46Nov 2024$529.82$31.79$561.61$7,637.90
47Dec 2024$531.89$29.72$561.61$7,106.01
2024 Total$6,248.28$491.04$6,739.32
48Jan 2025$533.96$27.65$561.61$6,572.05
49Feb 2025$536.03$25.58$561.61$6,036.02
50Mar 2025$538.12$23.49$561.61$5,497.90
51Apr 2025$540.21$21.40$561.61$4,957.69
52May 2025$542.32$19.29$561.61$4,415.37
53Jun 2025$544.43$17.18$561.61$3,870.94
54Jul 2025$546.55$15.06$561.61$3,324.39
55Aug 2025$548.67$12.94$561.61$2,775.72
56Sep 2025$550.81$10.80$561.61$2,224.91
57Oct 2025$552.95$8.66$561.61$1,671.96
58Nov 2025$555.10$6.51$561.61$1,116.86
59Dec 2025$557.26$4.35$561.61$559.60
2025 Total$6,546.41$192.91$6,739.32
60Jan 2026$559.43$2.18$561.61$0.17
2025 Total$559.43$2.18$561.61