Borrow amount
$30k
Advertised Rate

From

5.99

% p.a

Fixed

Comparison Rate*

6.69

% p.a

Loan term
5 Years
Repayment frequency
Monthly
Monthly repayment

$580

Number of repayments
60
Total interest paid
$4.8k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$430.09$149.75$579.84$29,569.91
2Jul 2021$432.24$147.60$579.84$29,137.67
3Aug 2021$434.39$145.45$579.84$28,703.28
4Sep 2021$436.56$143.28$579.84$28,266.72
5Oct 2021$438.74$141.10$579.84$27,827.98
6Nov 2021$440.93$138.91$579.84$27,387.05
7Dec 2021$443.13$136.71$579.84$26,943.92
2021 Total$3,056.08$1,002.8$4,058.88
8Jan 2022$445.34$134.50$579.84$26,498.58
9Feb 2022$447.57$132.27$579.84$26,051.01
10Mar 2022$449.80$130.04$579.84$25,601.21
11Apr 2022$452.05$127.79$579.84$25,149.16
12May 2022$454.30$125.54$579.84$24,694.86
13Jun 2022$456.57$123.27$579.84$24,238.29
14Jul 2022$458.85$120.99$579.84$23,779.44
15Aug 2022$461.14$118.70$579.84$23,318.30
16Sep 2022$463.44$116.40$579.84$22,854.86
17Oct 2022$465.76$114.08$579.84$22,389.10
18Nov 2022$468.08$111.76$579.84$21,921.02
19Dec 2022$470.42$109.42$579.84$21,450.60
2022 Total$5,493.32$1,464.76$6,958.08
20Jan 2023$472.77$107.07$579.84$20,977.83
21Feb 2023$475.13$104.71$579.84$20,502.70
22Mar 2023$477.50$102.34$579.84$20,025.20
23Apr 2023$479.88$99.96$579.84$19,545.32
24May 2023$482.28$97.56$579.84$19,063.04
25Jun 2023$484.68$95.16$579.84$18,578.36
26Jul 2023$487.10$92.74$579.84$18,091.26
27Aug 2023$489.53$90.31$579.84$17,601.73
28Sep 2023$491.98$87.86$579.84$17,109.75
29Oct 2023$494.43$85.41$579.84$16,615.32
30Nov 2023$496.90$82.94$579.84$16,118.42
31Dec 2023$499.38$80.46$579.84$15,619.04
2023 Total$5,831.56$1,126.52$6,958.08
32Jan 2024$501.87$77.97$579.84$15,117.17
33Feb 2024$504.38$75.46$579.84$14,612.79
34Mar 2024$506.90$72.94$579.84$14,105.89
35Apr 2024$509.43$70.41$579.84$13,596.46
36May 2024$511.97$67.87$579.84$13,084.49
37Jun 2024$514.53$65.31$579.84$12,569.96
38Jul 2024$517.09$62.75$579.84$12,052.87
39Aug 2024$519.68$60.16$579.84$11,533.19
40Sep 2024$522.27$57.57$579.84$11,010.92
41Oct 2024$524.88$54.96$579.84$10,486.04
42Nov 2024$527.50$52.34$579.84$9,958.54
43Dec 2024$530.13$49.71$579.84$9,428.41
2024 Total$6,190.63$767.45$6,958.08
44Jan 2025$532.78$47.06$579.84$8,895.63
45Feb 2025$535.44$44.40$579.84$8,360.19
46Mar 2025$538.11$41.73$579.84$7,822.08
47Apr 2025$540.79$39.05$579.84$7,281.29
48May 2025$543.49$36.35$579.84$6,737.80
49Jun 2025$546.21$33.63$579.84$6,191.59
50Jul 2025$548.93$30.91$579.84$5,642.66
51Aug 2025$551.67$28.17$579.84$5,090.99
52Sep 2025$554.43$25.41$579.84$4,536.56
53Oct 2025$557.20$22.64$579.84$3,979.36
54Nov 2025$559.98$19.86$579.84$3,419.38
55Dec 2025$562.77$17.07$579.84$2,856.61
2025 Total$6,571.8$386.28$6,958.08
56Jan 2026$565.58$14.26$579.84$2,291.03
57Feb 2026$568.40$11.44$579.84$1,722.63
58Mar 2026$571.24$8.60$579.84$1,151.39
59Apr 2026$574.09$5.75$579.84$577.30
60May 2026$576.96$2.88$579.84$0.34
2026 Total$2,856.27$42.93$2,899.2