Borrow amount
$30k
Advertised Rate

6.42

% p.a

Variable

Comparison Rate*

7.72

% p.a

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

$586

Number of repayments
60
Total interest paid
$5.2k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$425.36$160.50$585.86$29,574.64
2Oct 2021$427.64$158.22$585.86$29,147.00
3Nov 2021$429.92$155.94$585.86$28,717.08
4Dec 2021$432.22$153.64$585.86$28,284.86
2021 Total$1,715.14$628.3$2,343.44
5Jan 2022$434.54$151.32$585.86$27,850.32
6Feb 2022$436.86$149.00$585.86$27,413.46
7Mar 2022$439.20$146.66$585.86$26,974.26
8Apr 2022$441.55$144.31$585.86$26,532.71
9May 2022$443.91$141.95$585.86$26,088.80
10Jun 2022$446.28$139.58$585.86$25,642.52
11Jul 2022$448.67$137.19$585.86$25,193.85
12Aug 2022$451.07$134.79$585.86$24,742.78
13Sep 2022$453.49$132.37$585.86$24,289.29
14Oct 2022$455.91$129.95$585.86$23,833.38
15Nov 2022$458.35$127.51$585.86$23,375.03
16Dec 2022$460.80$125.06$585.86$22,914.23
2022 Total$5,370.63$1,659.69$7,030.32
17Jan 2023$463.27$122.59$585.86$22,450.96
18Feb 2023$465.75$120.11$585.86$21,985.21
19Mar 2023$468.24$117.62$585.86$21,516.97
20Apr 2023$470.74$115.12$585.86$21,046.23
21May 2023$473.26$112.60$585.86$20,572.97
22Jun 2023$475.79$110.07$585.86$20,097.18
23Jul 2023$478.34$107.52$585.86$19,618.84
24Aug 2023$480.90$104.96$585.86$19,137.94
25Sep 2023$483.47$102.39$585.86$18,654.47
26Oct 2023$486.06$99.80$585.86$18,168.41
27Nov 2023$488.66$97.20$585.86$17,679.75
28Dec 2023$491.27$94.59$585.86$17,188.48
2023 Total$5,725.75$1,304.57$7,030.32
29Jan 2024$493.90$91.96$585.86$16,694.58
30Feb 2024$496.54$89.32$585.86$16,198.04
31Mar 2024$499.20$86.66$585.86$15,698.84
32Apr 2024$501.87$83.99$585.86$15,196.97
33May 2024$504.56$81.30$585.86$14,692.41
34Jun 2024$507.26$78.60$585.86$14,185.15
35Jul 2024$509.97$75.89$585.86$13,675.18
36Aug 2024$512.70$73.16$585.86$13,162.48
37Sep 2024$515.44$70.42$585.86$12,647.04
38Oct 2024$518.20$67.66$585.86$12,128.84
39Nov 2024$520.97$64.89$585.86$11,607.87
40Dec 2024$523.76$62.10$585.86$11,084.11
2024 Total$6,104.37$925.95$7,030.32
41Jan 2025$526.56$59.30$585.86$10,557.55
42Feb 2025$529.38$56.48$585.86$10,028.17
43Mar 2025$532.21$53.65$585.86$9,495.96
44Apr 2025$535.06$50.80$585.86$8,960.90
45May 2025$537.92$47.94$585.86$8,422.98
46Jun 2025$540.80$45.06$585.86$7,882.18
47Jul 2025$543.69$42.17$585.86$7,338.49
48Aug 2025$546.60$39.26$585.86$6,791.89
49Sep 2025$549.52$36.34$585.86$6,242.37
50Oct 2025$552.46$33.40$585.86$5,689.91
51Nov 2025$555.42$30.44$585.86$5,134.49
52Dec 2025$558.39$27.47$585.86$4,576.10
2025 Total$6,508.01$522.31$7,030.32
53Jan 2026$561.38$24.48$585.86$4,014.72
54Feb 2026$564.38$21.48$585.86$3,450.34
55Mar 2026$567.40$18.46$585.86$2,882.94
56Apr 2026$570.44$15.42$585.86$2,312.50
57May 2026$573.49$12.37$585.86$1,739.01
58Jun 2026$576.56$9.30$585.86$1,162.45
59Jul 2026$579.64$6.22$585.86$582.81
60Aug 2026$582.74$3.12$585.86$0.07
2026 Total$4,576.03$110.85$4,686.88