Borrow amount
$30k
Advertised Rate

10.70

% p.a

Variable

Comparison Rate*

11.35

% p.a

Loan term
5 Years
Repayment frequency
Monthly
Monthly repayment

$648

Number of repayments
60
Total interest paid
$8.9k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$380.29$267.50$647.79$29,619.71
2Jul 2021$383.68$264.11$647.79$29,236.03
3Aug 2021$387.10$260.69$647.79$28,848.93
4Sep 2021$390.55$257.24$647.79$28,458.38
5Oct 2021$394.04$253.75$647.79$28,064.34
6Nov 2021$397.55$250.24$647.79$27,666.79
7Dec 2021$401.09$246.70$647.79$27,265.70
2021 Total$2,734.3$1,800.23$4,534.53
8Jan 2022$404.67$243.12$647.79$26,861.03
9Feb 2022$408.28$239.51$647.79$26,452.75
10Mar 2022$411.92$235.87$647.79$26,040.83
11Apr 2022$415.59$232.20$647.79$25,625.24
12May 2022$419.30$228.49$647.79$25,205.94
13Jun 2022$423.04$224.75$647.79$24,782.90
14Jul 2022$426.81$220.98$647.79$24,356.09
15Aug 2022$430.61$217.18$647.79$23,925.48
16Sep 2022$434.45$213.34$647.79$23,491.03
17Oct 2022$438.33$209.46$647.79$23,052.70
18Nov 2022$442.24$205.55$647.79$22,610.46
19Dec 2022$446.18$201.61$647.79$22,164.28
2022 Total$5,101.42$2,672.06$7,773.48
20Jan 2023$450.16$197.63$647.79$21,714.12
21Feb 2023$454.17$193.62$647.79$21,259.95
22Mar 2023$458.22$189.57$647.79$20,801.73
23Apr 2023$462.31$185.48$647.79$20,339.42
24May 2023$466.43$181.36$647.79$19,872.99
25Jun 2023$470.59$177.20$647.79$19,402.40
26Jul 2023$474.79$173.00$647.79$18,927.61
27Aug 2023$479.02$168.77$647.79$18,448.59
28Sep 2023$483.29$164.50$647.79$17,965.30
29Oct 2023$487.60$160.19$647.79$17,477.70
30Nov 2023$491.95$155.84$647.79$16,985.75
31Dec 2023$496.33$151.46$647.79$16,489.42
2023 Total$5,674.86$2,098.62$7,773.48
32Jan 2024$500.76$147.03$647.79$15,988.66
33Feb 2024$505.22$142.57$647.79$15,483.44
34Mar 2024$509.73$138.06$647.79$14,973.71
35Apr 2024$514.27$133.52$647.79$14,459.44
36May 2024$518.86$128.93$647.79$13,940.58
37Jun 2024$523.49$124.30$647.79$13,417.09
38Jul 2024$528.15$119.64$647.79$12,888.94
39Aug 2024$532.86$114.93$647.79$12,356.08
40Sep 2024$537.61$110.18$647.79$11,818.47
41Oct 2024$542.41$105.38$647.79$11,276.06
42Nov 2024$547.25$100.54$647.79$10,728.81
43Dec 2024$552.12$95.67$647.79$10,176.69
2024 Total$6,312.73$1,460.75$7,773.48
44Jan 2025$557.05$90.74$647.79$9,619.64
45Feb 2025$562.01$85.78$647.79$9,057.63
46Mar 2025$567.03$80.76$647.79$8,490.60
47Apr 2025$572.08$75.71$647.79$7,918.52
48May 2025$577.18$70.61$647.79$7,341.34
49Jun 2025$582.33$65.46$647.79$6,759.01
50Jul 2025$587.52$60.27$647.79$6,171.49
51Aug 2025$592.76$55.03$647.79$5,578.73
52Sep 2025$598.05$49.74$647.79$4,980.68
53Oct 2025$603.38$44.41$647.79$4,377.30
54Nov 2025$608.76$39.03$647.79$3,768.54
55Dec 2025$614.19$33.60$647.79$3,154.35
2025 Total$7,022.34$751.14$7,773.48
56Jan 2026$619.66$28.13$647.79$2,534.69
57Feb 2026$625.19$22.60$647.79$1,909.50
58Mar 2026$630.76$17.03$647.79$1,278.74
59Apr 2026$636.39$11.40$647.79$642.35
60May 2026$642.06$5.73$647.79$0.29
2026 Total$3,154.06$84.89$3,238.95