Borrow amount
$30k
Advertised Rate

5.49

% p.a

Fixed

Comparison Rate*

6.35

% p.a

Loan term
5 Years
Northern Inland CU
Repayment frequency
Monthly
Monthly repayment

$573

Number of repayments
60
Total interest paid
$4.4k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$435.65$137.25$572.90$29,564.35
2Jun 2021$437.64$135.26$572.90$29,126.71
3Jul 2021$439.65$133.25$572.90$28,687.06
4Aug 2021$441.66$131.24$572.90$28,245.40
5Sep 2021$443.68$129.22$572.90$27,801.72
6Oct 2021$445.71$127.19$572.90$27,356.01
7Nov 2021$447.75$125.15$572.90$26,908.26
8Dec 2021$449.79$123.11$572.90$26,458.47
2021 Total$3,541.53$1,041.67$4,583.2
9Jan 2022$451.85$121.05$572.90$26,006.62
10Feb 2022$453.92$118.98$572.90$25,552.70
11Mar 2022$456.00$116.90$572.90$25,096.70
12Apr 2022$458.08$114.82$572.90$24,638.62
13May 2022$460.18$112.72$572.90$24,178.44
14Jun 2022$462.28$110.62$572.90$23,716.16
15Jul 2022$464.40$108.50$572.90$23,251.76
16Aug 2022$466.52$106.38$572.90$22,785.24
17Sep 2022$468.66$104.24$572.90$22,316.58
18Oct 2022$470.80$102.10$572.90$21,845.78
19Nov 2022$472.96$99.94$572.90$21,372.82
20Dec 2022$475.12$97.78$572.90$20,897.70
2022 Total$5,560.77$1,314.03$6,874.8
21Jan 2023$477.29$95.61$572.90$20,420.41
22Feb 2023$479.48$93.42$572.90$19,940.93
23Mar 2023$481.67$91.23$572.90$19,459.26
24Apr 2023$483.87$89.03$572.90$18,975.39
25May 2023$486.09$86.81$572.90$18,489.30
26Jun 2023$488.31$84.59$572.90$18,000.99
27Jul 2023$490.55$82.35$572.90$17,510.44
28Aug 2023$492.79$80.11$572.90$17,017.65
29Sep 2023$495.04$77.86$572.90$16,522.61
30Oct 2023$497.31$75.59$572.90$16,025.30
31Nov 2023$499.58$73.32$572.90$15,525.72
32Dec 2023$501.87$71.03$572.90$15,023.85
2023 Total$5,873.85$1,000.95$6,874.8
33Jan 2024$504.17$68.73$572.90$14,519.68
34Feb 2024$506.47$66.43$572.90$14,013.21
35Mar 2024$508.79$64.11$572.90$13,504.42
36Apr 2024$511.12$61.78$572.90$12,993.30
37May 2024$513.46$59.44$572.90$12,479.84
38Jun 2024$515.80$57.10$572.90$11,964.04
39Jul 2024$518.16$54.74$572.90$11,445.88
40Aug 2024$520.54$52.36$572.90$10,925.34
41Sep 2024$522.92$49.98$572.90$10,402.42
42Oct 2024$525.31$47.59$572.90$9,877.11
43Nov 2024$527.71$45.19$572.90$9,349.40
44Dec 2024$530.13$42.77$572.90$8,819.27
2024 Total$6,204.58$670.22$6,874.8
45Jan 2025$532.55$40.35$572.90$8,286.72
46Feb 2025$534.99$37.91$572.90$7,751.73
47Mar 2025$537.44$35.46$572.90$7,214.29
48Apr 2025$539.89$33.01$572.90$6,674.40
49May 2025$542.36$30.54$572.90$6,132.04
50Jun 2025$544.85$28.05$572.90$5,587.19
51Jul 2025$547.34$25.56$572.90$5,039.85
52Aug 2025$549.84$23.06$572.90$4,490.01
53Sep 2025$552.36$20.54$572.90$3,937.65
54Oct 2025$554.89$18.01$572.90$3,382.76
55Nov 2025$557.42$15.48$572.90$2,825.34
56Dec 2025$559.97$12.93$572.90$2,265.37
2025 Total$6,553.9$320.9$6,874.8
57Jan 2026$562.54$10.36$572.90$1,702.83
58Feb 2026$565.11$7.79$572.90$1,137.72
59Mar 2026$567.69$5.21$572.90$570.03
60Apr 2026$570.03$2.61$572.64$0.00
2026 Total$2,265.37$25.97$2,291.34