Borrow amount
$30k
Advertised Rate

From

5.95

% p.a

Variable

Comparison Rate*

6.30

% p.a

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

$579

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
1Jul 2021$430.54$148.75$579.29$29,569.46
2Aug 2021$432.67$146.62$579.29$29,136.79
3Sep 2021$434.82$144.47$579.29$28,701.97
4Oct 2021$436.98$142.31$579.29$28,264.99
5Nov 2021$439.14$140.15$579.29$27,825.85
6Dec 2021$441.32$137.97$579.29$27,384.53
2021 Total$2,615.47$860.27$3,475.74
7Jan 2022$443.51$135.78$579.29$26,941.02
8Feb 2022$445.71$133.58$579.29$26,495.31
9Mar 2022$447.92$131.37$579.29$26,047.39
10Apr 2022$450.14$129.15$579.29$25,597.25
11May 2022$452.37$126.92$579.29$25,144.88
12Jun 2022$454.61$124.68$579.29$24,690.27
13Jul 2022$456.87$122.42$579.29$24,233.40
14Aug 2022$459.13$120.16$579.29$23,774.27
15Sep 2022$461.41$117.88$579.29$23,312.86
16Oct 2022$463.70$115.59$579.29$22,849.16
17Nov 2022$466.00$113.29$579.29$22,383.16
18Dec 2022$468.31$110.98$579.29$21,914.85
2022 Total$5,469.68$1,481.8$6,951.48
19Jan 2023$470.63$108.66$579.29$21,444.22
20Feb 2023$472.96$106.33$579.29$20,971.26
21Mar 2023$475.31$103.98$579.29$20,495.95
22Apr 2023$477.66$101.63$579.29$20,018.29
23May 2023$480.03$99.26$579.29$19,538.26
24Jun 2023$482.41$96.88$579.29$19,055.85
25Jul 2023$484.80$94.49$579.29$18,571.05
26Aug 2023$487.21$92.08$579.29$18,083.84
27Sep 2023$489.62$89.67$579.29$17,594.22
28Oct 2023$492.05$87.24$579.29$17,102.17
29Nov 2023$494.49$84.80$579.29$16,607.68
30Dec 2023$496.94$82.35$579.29$16,110.74
2023 Total$5,804.11$1,147.37$6,951.48
31Jan 2024$499.41$79.88$579.29$15,611.33
32Feb 2024$501.88$77.41$579.29$15,109.45
33Mar 2024$504.37$74.92$579.29$14,605.08
34Apr 2024$506.87$72.42$579.29$14,098.21
35May 2024$509.39$69.90$579.29$13,588.82
36Jun 2024$511.91$67.38$579.29$13,076.91
37Jul 2024$514.45$64.84$579.29$12,562.46
38Aug 2024$517.00$62.29$579.29$12,045.46
39Sep 2024$519.56$59.73$579.29$11,525.90
40Oct 2024$522.14$57.15$579.29$11,003.76
41Nov 2024$524.73$54.56$579.29$10,479.03
42Dec 2024$527.33$51.96$579.29$9,951.70
2024 Total$6,159.04$792.44$6,951.48
43Jan 2025$529.95$49.34$579.29$9,421.75
44Feb 2025$532.57$46.72$579.29$8,889.18
45Mar 2025$535.21$44.08$579.29$8,353.97
46Apr 2025$537.87$41.42$579.29$7,816.10
47May 2025$540.54$38.75$579.29$7,275.56
48Jun 2025$543.22$36.07$579.29$6,732.34
49Jul 2025$545.91$33.38$579.29$6,186.43
50Aug 2025$548.62$30.67$579.29$5,637.81
51Sep 2025$551.34$27.95$579.29$5,086.47
52Oct 2025$554.07$25.22$579.29$4,532.40
53Nov 2025$556.82$22.47$579.29$3,975.58
54Dec 2025$559.58$19.71$579.29$3,416.00
2025 Total$6,535.7$415.78$6,951.48
55Jan 2026$562.35$16.94$579.29$2,853.65
56Feb 2026$565.14$14.15$579.29$2,288.51
57Mar 2026$567.94$11.35$579.29$1,720.57
58Apr 2026$570.76$8.53$579.29$1,149.81
59May 2026$573.59$5.70$579.29$576.22
60Jun 2026$576.22$2.86$579.08$0.00
2026 Total$3,416$59.53$3,475.53