Borrow amount
$30k
Advertised Rate

From

10.99%

Fixed

Comparison Rate*

12.33%

Loan term
5 Years
Money Place
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
1Feb 2021$377.37$274.75$652.12$29,622.63
2Mar 2021$380.83$271.29$652.12$29,241.80
3Apr 2021$384.31$267.81$652.12$28,857.49
4May 2021$387.83$264.29$652.12$28,469.66
5Jun 2021$391.39$260.73$652.12$28,078.27
6Jul 2021$394.97$257.15$652.12$27,683.30
7Aug 2021$398.59$253.53$652.12$27,284.71
8Sep 2021$402.24$249.88$652.12$26,882.47
9Oct 2021$405.92$246.20$652.12$26,476.55
10Nov 2021$409.64$242.48$652.12$26,066.91
11Dec 2021$413.39$238.73$652.12$25,653.52
2021 Total$4,346.48$2,826.84$7,173.32
12Jan 2022$417.18$234.94$652.12$25,236.34
13Feb 2022$421.00$231.12$652.12$24,815.34
14Mar 2022$424.85$227.27$652.12$24,390.49
15Apr 2022$428.74$223.38$652.12$23,961.75
16May 2022$432.67$219.45$652.12$23,529.08
17Jun 2022$436.63$215.49$652.12$23,092.45
18Jul 2022$440.63$211.49$652.12$22,651.82
19Aug 2022$444.67$207.45$652.12$22,207.15
20Sep 2022$448.74$203.38$652.12$21,758.41
21Oct 2022$452.85$199.27$652.12$21,305.56
22Nov 2022$457.00$195.12$652.12$20,848.56
23Dec 2022$461.18$190.94$652.12$20,387.38
2022 Total$5,266.14$2,559.3$7,825.44
24Jan 2023$465.41$186.71$652.12$19,921.97
25Feb 2023$469.67$182.45$652.12$19,452.30
26Mar 2023$473.97$178.15$652.12$18,978.33
27Apr 2023$478.31$173.81$652.12$18,500.02
28May 2023$482.69$169.43$652.12$18,017.33
29Jun 2023$487.11$165.01$652.12$17,530.22
30Jul 2023$491.57$160.55$652.12$17,038.65
31Aug 2023$496.07$156.05$652.12$16,542.58
32Sep 2023$500.62$151.50$652.12$16,041.96
33Oct 2023$505.20$146.92$652.12$15,536.76
34Nov 2023$509.83$142.29$652.12$15,026.93
35Dec 2023$514.50$137.62$652.12$14,512.43
2023 Total$5,874.95$1,950.49$7,825.44
36Jan 2024$519.21$132.91$652.12$13,993.22
37Feb 2024$523.97$128.15$652.12$13,469.25
38Mar 2024$528.76$123.36$652.12$12,940.49
39Apr 2024$533.61$118.51$652.12$12,406.88
40May 2024$538.49$113.63$652.12$11,868.39
41Jun 2024$543.43$108.69$652.12$11,324.96
42Jul 2024$548.40$103.72$652.12$10,776.56
43Aug 2024$553.42$98.70$652.12$10,223.14
44Sep 2024$558.49$93.63$652.12$9,664.65
45Oct 2024$563.61$88.51$652.12$9,101.04
46Nov 2024$568.77$83.35$652.12$8,532.27
47Dec 2024$573.98$78.14$652.12$7,958.29
2024 Total$6,554.14$1,271.3$7,825.44
48Jan 2025$579.24$72.88$652.12$7,379.05
49Feb 2025$584.54$67.58$652.12$6,794.51
50Mar 2025$589.89$62.23$652.12$6,204.62
51Apr 2025$595.30$56.82$652.12$5,609.32
52May 2025$600.75$51.37$652.12$5,008.57
53Jun 2025$606.25$45.87$652.12$4,402.32
54Jul 2025$611.80$40.32$652.12$3,790.52
55Aug 2025$617.41$34.71$652.12$3,173.11
56Sep 2025$623.06$29.06$652.12$2,550.05
57Oct 2025$628.77$23.35$652.12$1,921.28
58Nov 2025$634.52$17.60$652.12$1,286.76
59Dec 2025$640.34$11.78$652.12$646.42
2025 Total$7,311.87$513.57$7,825.44
60Jan 2026$646.20$5.92$652.12$0.22
2025 Total$646.2$5.92$652.12