RateCity.com.au
powering smart financial decisions
RateCity.com.au
Borrow amount
$30k
Interest Rate

3.99

% p.a

Variable

Comparison Rate*

4.25

% p.a

Loan term
1 year to 7 years
Repayment frequency
Monthly
Monthly repayment

$552

Number of repayments
60
Total interest paid
$3.1k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2022$452.61$99.75$552.36$29,547.39
2Oct 2022$454.11$98.25$552.36$29,093.28
3Nov 2022$455.62$96.74$552.36$28,637.66
4Dec 2022$457.14$95.22$552.36$28,180.52
2022 Total$1,819.48$389.96$2,209.44
5Jan 2023$458.66$93.70$552.36$27,721.86
6Feb 2023$460.18$92.18$552.36$27,261.68
7Mar 2023$461.71$90.65$552.36$26,799.97
8Apr 2023$463.25$89.11$552.36$26,336.72
9May 2023$464.79$87.57$552.36$25,871.93
10Jun 2023$466.34$86.02$552.36$25,405.59
11Jul 2023$467.89$84.47$552.36$24,937.70
12Aug 2023$469.44$82.92$552.36$24,468.26
13Sep 2023$471.00$81.36$552.36$23,997.26
14Oct 2023$472.57$79.79$552.36$23,524.69
15Nov 2023$474.14$78.22$552.36$23,050.55
16Dec 2023$475.72$76.64$552.36$22,574.83
2023 Total$5,605.69$1,022.63$6,628.32
17Jan 2024$477.30$75.06$552.36$22,097.53
18Feb 2024$478.89$73.47$552.36$21,618.64
19Mar 2024$480.48$71.88$552.36$21,138.16
20Apr 2024$482.08$70.28$552.36$20,656.08
21May 2024$483.68$68.68$552.36$20,172.40
22Jun 2024$485.29$67.07$552.36$19,687.11
23Jul 2024$486.90$65.46$552.36$19,200.21
24Aug 2024$488.52$63.84$552.36$18,711.69
25Sep 2024$490.14$62.22$552.36$18,221.55
26Oct 2024$491.77$60.59$552.36$17,729.78
27Nov 2024$493.41$58.95$552.36$17,236.37
28Dec 2024$495.05$57.31$552.36$16,741.32
2024 Total$5,833.51$794.81$6,628.32
29Jan 2025$496.70$55.66$552.36$16,244.62
30Feb 2025$498.35$54.01$552.36$15,746.27
31Mar 2025$500.00$52.36$552.36$15,246.27
32Apr 2025$501.67$50.69$552.36$14,744.60
33May 2025$503.33$49.03$552.36$14,241.27
34Jun 2025$505.01$47.35$552.36$13,736.26
35Jul 2025$506.69$45.67$552.36$13,229.57
36Aug 2025$508.37$43.99$552.36$12,721.20
37Sep 2025$510.06$42.30$552.36$12,211.14
38Oct 2025$511.76$40.60$552.36$11,699.38
39Nov 2025$513.46$38.90$552.36$11,185.92
40Dec 2025$515.17$37.19$552.36$10,670.75
2025 Total$6,070.57$557.75$6,628.32
41Jan 2026$516.88$35.48$552.36$10,153.87
42Feb 2026$518.60$33.76$552.36$9,635.27
43Mar 2026$520.32$32.04$552.36$9,114.95
44Apr 2026$522.05$30.31$552.36$8,592.90
45May 2026$523.79$28.57$552.36$8,069.11
46Jun 2026$525.53$26.83$552.36$7,543.58
47Jul 2026$527.28$25.08$552.36$7,016.30
48Aug 2026$529.03$23.33$552.36$6,487.27
49Sep 2026$530.79$21.57$552.36$5,956.48
50Oct 2026$532.55$19.81$552.36$5,423.93
51Nov 2026$534.33$18.03$552.36$4,889.60
52Dec 2026$536.10$16.26$552.36$4,353.50
2026 Total$6,317.25$311.07$6,628.32
53Jan 2027$537.88$14.48$552.36$3,815.62
54Feb 2027$539.67$12.69$552.36$3,275.95
55Mar 2027$541.47$10.89$552.36$2,734.48
56Apr 2027$543.27$9.09$552.36$2,191.21
57May 2027$545.07$7.29$552.36$1,646.14
58Jun 2027$546.89$5.47$552.36$1,099.25
59Jul 2027$548.70$3.66$552.36$550.55
60Aug 2027$550.53$1.83$552.36$0.02
2027 Total$4,353.48$65.4$4,418.88