Borrow amount
$30k
Advertised Rate

9.01

% p.a

Variable

Comparison Rate*

10.31

% p.a

Loan term
5 Years
Repayment frequency
Monthly
Monthly repayment

$623

Number of repayments
60
Total interest paid
$7.4k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$397.65$225.25$622.90$29,602.35
2Jul 2021$400.64$222.26$622.90$29,201.71
3Aug 2021$403.64$219.26$622.90$28,798.07
4Sep 2021$406.67$216.23$622.90$28,391.40
5Oct 2021$409.73$213.17$622.90$27,981.67
6Nov 2021$412.80$210.10$622.90$27,568.87
7Dec 2021$415.90$207.00$622.90$27,152.97
2021 Total$2,847.03$1,513.27$4,360.3
8Jan 2022$419.03$203.87$622.90$26,733.94
9Feb 2022$422.17$200.73$622.90$26,311.77
10Mar 2022$425.34$197.56$622.90$25,886.43
11Apr 2022$428.54$194.36$622.90$25,457.89
12May 2022$431.75$191.15$622.90$25,026.14
13Jun 2022$435.00$187.90$622.90$24,591.14
14Jul 2022$438.26$184.64$622.90$24,152.88
15Aug 2022$441.55$181.35$622.90$23,711.33
16Sep 2022$444.87$178.03$622.90$23,266.46
17Oct 2022$448.21$174.69$622.90$22,818.25
18Nov 2022$451.57$171.33$622.90$22,366.68
19Dec 2022$454.96$167.94$622.90$21,911.72
2022 Total$5,241.25$2,233.55$7,474.8
20Jan 2023$458.38$164.52$622.90$21,453.34
21Feb 2023$461.82$161.08$622.90$20,991.52
22Mar 2023$465.29$157.61$622.90$20,526.23
23Apr 2023$468.78$154.12$622.90$20,057.45
24May 2023$472.30$150.60$622.90$19,585.15
25Jun 2023$475.85$147.05$622.90$19,109.30
26Jul 2023$479.42$143.48$622.90$18,629.88
27Aug 2023$483.02$139.88$622.90$18,146.86
28Sep 2023$486.65$136.25$622.90$17,660.21
29Oct 2023$490.30$132.60$622.90$17,169.91
30Nov 2023$493.98$128.92$622.90$16,675.93
31Dec 2023$497.69$125.21$622.90$16,178.24
2023 Total$5,733.48$1,741.32$7,474.8
32Jan 2024$501.43$121.47$622.90$15,676.81
33Feb 2024$505.19$117.71$622.90$15,171.62
34Mar 2024$508.99$113.91$622.90$14,662.63
35Apr 2024$512.81$110.09$622.90$14,149.82
36May 2024$516.66$106.24$622.90$13,633.16
37Jun 2024$520.54$102.36$622.90$13,112.62
38Jul 2024$524.45$98.45$622.90$12,588.17
39Aug 2024$528.38$94.52$622.90$12,059.79
40Sep 2024$532.35$90.55$622.90$11,527.44
41Oct 2024$536.35$86.55$622.90$10,991.09
42Nov 2024$540.38$82.52$622.90$10,450.71
43Dec 2024$544.43$78.47$622.90$9,906.28
2024 Total$6,271.96$1,202.84$7,474.8
44Jan 2025$548.52$74.38$622.90$9,357.76
45Feb 2025$552.64$70.26$622.90$8,805.12
46Mar 2025$556.79$66.11$622.90$8,248.33
47Apr 2025$560.97$61.93$622.90$7,687.36
48May 2025$565.18$57.72$622.90$7,122.18
49Jun 2025$569.42$53.48$622.90$6,552.76
50Jul 2025$573.70$49.20$622.90$5,979.06
51Aug 2025$578.01$44.89$622.90$5,401.05
52Sep 2025$582.35$40.55$622.90$4,818.70
53Oct 2025$586.72$36.18$622.90$4,231.98
54Nov 2025$591.12$31.78$622.90$3,640.86
55Dec 2025$595.56$27.34$622.90$3,045.30
2025 Total$6,860.98$613.82$7,474.8
56Jan 2026$600.03$22.87$622.90$2,445.27
57Feb 2026$604.54$18.36$622.90$1,840.73
58Mar 2026$609.08$13.82$622.90$1,231.65
59Apr 2026$613.65$9.25$622.90$618.00
60May 2026$618.00$4.64$622.64$0.00
2026 Total$3,045.3$68.94$3,114.24