Borrow amount
$30k
Advertised Rate

From

6.45

% p.a

Fixed

Comparison Rate*

6.45

% p.a

Loan term
5 Years
Money Place
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
1May 2021$425.03$161.25$586.28$29,574.97
2Jun 2021$427.31$158.97$586.28$29,147.66
3Jul 2021$429.61$156.67$586.28$28,718.05
4Aug 2021$431.92$154.36$586.28$28,286.13
5Sep 2021$434.24$152.04$586.28$27,851.89
6Oct 2021$436.58$149.70$586.28$27,415.31
7Nov 2021$438.92$147.36$586.28$26,976.39
8Dec 2021$441.28$145.00$586.28$26,535.11
2021 Total$3,464.89$1,225.35$4,690.24
9Jan 2022$443.65$142.63$586.28$26,091.46
10Feb 2022$446.04$140.24$586.28$25,645.42
11Mar 2022$448.44$137.84$586.28$25,196.98
12Apr 2022$450.85$135.43$586.28$24,746.13
13May 2022$453.27$133.01$586.28$24,292.86
14Jun 2022$455.71$130.57$586.28$23,837.15
15Jul 2022$458.16$128.12$586.28$23,378.99
16Aug 2022$460.62$125.66$586.28$22,918.37
17Sep 2022$463.09$123.19$586.28$22,455.28
18Oct 2022$465.58$120.70$586.28$21,989.70
19Nov 2022$468.09$118.19$586.28$21,521.61
20Dec 2022$470.60$115.68$586.28$21,051.01
2022 Total$5,484.1$1,551.26$7,035.36
21Jan 2023$473.13$113.15$586.28$20,577.88
22Feb 2023$475.67$110.61$586.28$20,102.21
23Mar 2023$478.23$108.05$586.28$19,623.98
24Apr 2023$480.80$105.48$586.28$19,143.18
25May 2023$483.39$102.89$586.28$18,659.79
26Jun 2023$485.98$100.30$586.28$18,173.81
27Jul 2023$488.60$97.68$586.28$17,685.21
28Aug 2023$491.22$95.06$586.28$17,193.99
29Sep 2023$493.86$92.42$586.28$16,700.13
30Oct 2023$496.52$89.76$586.28$16,203.61
31Nov 2023$499.19$87.09$586.28$15,704.42
32Dec 2023$501.87$84.41$586.28$15,202.55
2023 Total$5,848.46$1,186.9$7,035.36
33Jan 2024$504.57$81.71$586.28$14,697.98
34Feb 2024$507.28$79.00$586.28$14,190.70
35Mar 2024$510.00$76.28$586.28$13,680.70
36Apr 2024$512.75$73.53$586.28$13,167.95
37May 2024$515.50$70.78$586.28$12,652.45
38Jun 2024$518.27$68.01$586.28$12,134.18
39Jul 2024$521.06$65.22$586.28$11,613.12
40Aug 2024$523.86$62.42$586.28$11,089.26
41Sep 2024$526.68$59.60$586.28$10,562.58
42Oct 2024$529.51$56.77$586.28$10,033.07
43Nov 2024$532.35$53.93$586.28$9,500.72
44Dec 2024$535.21$51.07$586.28$8,965.51
2024 Total$6,237.04$798.32$7,035.36
45Jan 2025$538.09$48.19$586.28$8,427.42
46Feb 2025$540.98$45.30$586.28$7,886.44
47Mar 2025$543.89$42.39$586.28$7,342.55
48Apr 2025$546.81$39.47$586.28$6,795.74
49May 2025$549.75$36.53$586.28$6,245.99
50Jun 2025$552.71$33.57$586.28$5,693.28
51Jul 2025$555.68$30.60$586.28$5,137.60
52Aug 2025$558.67$27.61$586.28$4,578.93
53Sep 2025$561.67$24.61$586.28$4,017.26
54Oct 2025$564.69$21.59$586.28$3,452.57
55Nov 2025$567.72$18.56$586.28$2,884.85
56Dec 2025$570.77$15.51$586.28$2,314.08
2025 Total$6,651.43$383.93$7,035.36
57Jan 2026$573.84$12.44$586.28$1,740.24
58Feb 2026$576.93$9.35$586.28$1,163.31
59Mar 2026$580.03$6.25$586.28$583.28
60Apr 2026$583.14$3.14$586.28$0.14
2026 Total$2,313.94$31.18$2,345.12