Borrow amount
$30k
Advertised Rate

From

4.05

% p.a

Fixed

Comparison Rate*

5.63

% p.a

Loan term
5 Years
Stratton
Repayment frequency
Monthly
Monthly repayment

$553

Number of repayments
60
Total interest paid
$3.2k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$451.92$101.25$553.17$29,548.08
2Jun 2021$453.45$99.72$553.17$29,094.63
3Jul 2021$454.98$98.19$553.17$28,639.65
4Aug 2021$456.51$96.66$553.17$28,183.14
5Sep 2021$458.05$95.12$553.17$27,725.09
6Oct 2021$459.60$93.57$553.17$27,265.49
7Nov 2021$461.15$92.02$553.17$26,804.34
8Dec 2021$462.71$90.46$553.17$26,341.63
2021 Total$3,658.37$766.99$4,425.36
9Jan 2022$464.27$88.90$553.17$25,877.36
10Feb 2022$465.83$87.34$553.17$25,411.53
11Mar 2022$467.41$85.76$553.17$24,944.12
12Apr 2022$468.98$84.19$553.17$24,475.14
13May 2022$470.57$82.60$553.17$24,004.57
14Jun 2022$472.15$81.02$553.17$23,532.42
15Jul 2022$473.75$79.42$553.17$23,058.67
16Aug 2022$475.35$77.82$553.17$22,583.32
17Sep 2022$476.95$76.22$553.17$22,106.37
18Oct 2022$478.56$74.61$553.17$21,627.81
19Nov 2022$480.18$72.99$553.17$21,147.63
20Dec 2022$481.80$71.37$553.17$20,665.83
2022 Total$5,675.8$962.24$6,638.04
21Jan 2023$483.42$69.75$553.17$20,182.41
22Feb 2023$485.05$68.12$553.17$19,697.36
23Mar 2023$486.69$66.48$553.17$19,210.67
24Apr 2023$488.33$64.84$553.17$18,722.34
25May 2023$489.98$63.19$553.17$18,232.36
26Jun 2023$491.64$61.53$553.17$17,740.72
27Jul 2023$493.30$59.87$553.17$17,247.42
28Aug 2023$494.96$58.21$553.17$16,752.46
29Sep 2023$496.63$56.54$553.17$16,255.83
30Oct 2023$498.31$54.86$553.17$15,757.52
31Nov 2023$499.99$53.18$553.17$15,257.53
32Dec 2023$501.68$51.49$553.17$14,755.85
2023 Total$5,909.98$728.06$6,638.04
33Jan 2024$503.37$49.80$553.17$14,252.48
34Feb 2024$505.07$48.10$553.17$13,747.41
35Mar 2024$506.77$46.40$553.17$13,240.64
36Apr 2024$508.48$44.69$553.17$12,732.16
37May 2024$510.20$42.97$553.17$12,221.96
38Jun 2024$511.92$41.25$553.17$11,710.04
39Jul 2024$513.65$39.52$553.17$11,196.39
40Aug 2024$515.38$37.79$553.17$10,681.01
41Sep 2024$517.12$36.05$553.17$10,163.89
42Oct 2024$518.87$34.30$553.17$9,645.02
43Nov 2024$520.62$32.55$553.17$9,124.40
44Dec 2024$522.38$30.79$553.17$8,602.02
2024 Total$6,153.83$484.21$6,638.04
45Jan 2025$524.14$29.03$553.17$8,077.88
46Feb 2025$525.91$27.26$553.17$7,551.97
47Mar 2025$527.68$25.49$553.17$7,024.29
48Apr 2025$529.46$23.71$553.17$6,494.83
49May 2025$531.25$21.92$553.17$5,963.58
50Jun 2025$533.04$20.13$553.17$5,430.54
51Jul 2025$534.84$18.33$553.17$4,895.70
52Aug 2025$536.65$16.52$553.17$4,359.05
53Sep 2025$538.46$14.71$553.17$3,820.59
54Oct 2025$540.28$12.89$553.17$3,280.31
55Nov 2025$542.10$11.07$553.17$2,738.21
56Dec 2025$543.93$9.24$553.17$2,194.28
2025 Total$6,407.74$230.3$6,638.04
57Jan 2026$545.76$7.41$553.17$1,648.52
58Feb 2026$547.61$5.56$553.17$1,100.91
59Mar 2026$549.45$3.72$553.17$551.46
60Apr 2026$551.31$1.86$553.17$0.15
2026 Total$2,194.13$18.55$2,212.68