Borrow amount
$30k
Advertised Rate

From

10.99

% p.a

Fixed

Comparison Rate*

12.33

% p.a

Loan term
5 Years
Repayment frequency
Monthly
Monthly repayment

$652

Number of repayments
60
Total interest paid
$9.1k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$377.37$274.75$652.12$29,622.63
2Jul 2021$380.83$271.29$652.12$29,241.80
3Aug 2021$384.31$267.81$652.12$28,857.49
4Sep 2021$387.83$264.29$652.12$28,469.66
5Oct 2021$391.39$260.73$652.12$28,078.27
6Nov 2021$394.97$257.15$652.12$27,683.30
7Dec 2021$398.59$253.53$652.12$27,284.71
2021 Total$2,715.29$1,849.55$4,564.84
8Jan 2022$402.24$249.88$652.12$26,882.47
9Feb 2022$405.92$246.20$652.12$26,476.55
10Mar 2022$409.64$242.48$652.12$26,066.91
11Apr 2022$413.39$238.73$652.12$25,653.52
12May 2022$417.18$234.94$652.12$25,236.34
13Jun 2022$421.00$231.12$652.12$24,815.34
14Jul 2022$424.85$227.27$652.12$24,390.49
15Aug 2022$428.74$223.38$652.12$23,961.75
16Sep 2022$432.67$219.45$652.12$23,529.08
17Oct 2022$436.63$215.49$652.12$23,092.45
18Nov 2022$440.63$211.49$652.12$22,651.82
19Dec 2022$444.67$207.45$652.12$22,207.15
2022 Total$5,077.56$2,747.88$7,825.44
20Jan 2023$448.74$203.38$652.12$21,758.41
21Feb 2023$452.85$199.27$652.12$21,305.56
22Mar 2023$457.00$195.12$652.12$20,848.56
23Apr 2023$461.18$190.94$652.12$20,387.38
24May 2023$465.41$186.71$652.12$19,921.97
25Jun 2023$469.67$182.45$652.12$19,452.30
26Jul 2023$473.97$178.15$652.12$18,978.33
27Aug 2023$478.31$173.81$652.12$18,500.02
28Sep 2023$482.69$169.43$652.12$18,017.33
29Oct 2023$487.11$165.01$652.12$17,530.22
30Nov 2023$491.57$160.55$652.12$17,038.65
31Dec 2023$496.07$156.05$652.12$16,542.58
2023 Total$5,664.57$2,160.87$7,825.44
32Jan 2024$500.62$151.50$652.12$16,041.96
33Feb 2024$505.20$146.92$652.12$15,536.76
34Mar 2024$509.83$142.29$652.12$15,026.93
35Apr 2024$514.50$137.62$652.12$14,512.43
36May 2024$519.21$132.91$652.12$13,993.22
37Jun 2024$523.97$128.15$652.12$13,469.25
38Jul 2024$528.76$123.36$652.12$12,940.49
39Aug 2024$533.61$118.51$652.12$12,406.88
40Sep 2024$538.49$113.63$652.12$11,868.39
41Oct 2024$543.43$108.69$652.12$11,324.96
42Nov 2024$548.40$103.72$652.12$10,776.56
43Dec 2024$553.42$98.70$652.12$10,223.14
2024 Total$6,319.44$1,506$7,825.44
44Jan 2025$558.49$93.63$652.12$9,664.65
45Feb 2025$563.61$88.51$652.12$9,101.04
46Mar 2025$568.77$83.35$652.12$8,532.27
47Apr 2025$573.98$78.14$652.12$7,958.29
48May 2025$579.24$72.88$652.12$7,379.05
49Jun 2025$584.54$67.58$652.12$6,794.51
50Jul 2025$589.89$62.23$652.12$6,204.62
51Aug 2025$595.30$56.82$652.12$5,609.32
52Sep 2025$600.75$51.37$652.12$5,008.57
53Oct 2025$606.25$45.87$652.12$4,402.32
54Nov 2025$611.80$40.32$652.12$3,790.52
55Dec 2025$617.41$34.71$652.12$3,173.11
2025 Total$7,050.03$775.41$7,825.44
56Jan 2026$623.06$29.06$652.12$2,550.05
57Feb 2026$628.77$23.35$652.12$1,921.28
58Mar 2026$634.52$17.60$652.12$1,286.76
59Apr 2026$640.34$11.78$652.12$646.42
60May 2026$646.20$5.92$652.12$0.22
2026 Total$3,172.89$87.71$3,260.6