Borrow amount
$30k
Advertised Rate

6.99%

p.a Variable

Comparison Rate*

7.20%

p.a

Loan term
5 Years
WAW Credit Union
Repayment frequency
Monthly
Monthly repayment

$594

Number of repayments
60
Total interest paid
$5.6k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$419.14$174.75$593.89$29,580.86
2Jun 2021$421.58$172.31$593.89$29,159.28
3Jul 2021$424.04$169.85$593.89$28,735.24
4Aug 2021$426.51$167.38$593.89$28,308.73
5Sep 2021$428.99$164.90$593.89$27,879.74
6Oct 2021$431.49$162.40$593.89$27,448.25
7Nov 2021$434.00$159.89$593.89$27,014.25
8Dec 2021$436.53$157.36$593.89$26,577.72
2021 Total$3,422.28$1,328.84$4,751.12
9Jan 2022$439.07$154.82$593.89$26,138.65
10Feb 2022$441.63$152.26$593.89$25,697.02
11Mar 2022$444.20$149.69$593.89$25,252.82
12Apr 2022$446.79$147.10$593.89$24,806.03
13May 2022$449.39$144.50$593.89$24,356.64
14Jun 2022$452.01$141.88$593.89$23,904.63
15Jul 2022$454.65$139.24$593.89$23,449.98
16Aug 2022$457.29$136.60$593.89$22,992.69
17Sep 2022$459.96$133.93$593.89$22,532.73
18Oct 2022$462.64$131.25$593.89$22,070.09
19Nov 2022$465.33$128.56$593.89$21,604.76
20Dec 2022$468.04$125.85$593.89$21,136.72
2022 Total$5,441$1,685.68$7,126.68
21Jan 2023$470.77$123.12$593.89$20,665.95
22Feb 2023$473.51$120.38$593.89$20,192.44
23Mar 2023$476.27$117.62$593.89$19,716.17
24Apr 2023$479.04$114.85$593.89$19,237.13
25May 2023$481.83$112.06$593.89$18,755.30
26Jun 2023$484.64$109.25$593.89$18,270.66
27Jul 2023$487.46$106.43$593.89$17,783.20
28Aug 2023$490.30$103.59$593.89$17,292.90
29Sep 2023$493.16$100.73$593.89$16,799.74
30Oct 2023$496.03$97.86$593.89$16,303.71
31Nov 2023$498.92$94.97$593.89$15,804.79
32Dec 2023$501.83$92.06$593.89$15,302.96
2023 Total$5,833.76$1,292.92$7,126.68
33Jan 2024$504.75$89.14$593.89$14,798.21
34Feb 2024$507.69$86.20$593.89$14,290.52
35Mar 2024$510.65$83.24$593.89$13,779.87
36Apr 2024$513.62$80.27$593.89$13,266.25
37May 2024$516.61$77.28$593.89$12,749.64
38Jun 2024$519.62$74.27$593.89$12,230.02
39Jul 2024$522.65$71.24$593.89$11,707.37
40Aug 2024$525.69$68.20$593.89$11,181.68
41Sep 2024$528.76$65.13$593.89$10,652.92
42Oct 2024$531.84$62.05$593.89$10,121.08
43Nov 2024$534.93$58.96$593.89$9,586.15
44Dec 2024$538.05$55.84$593.89$9,048.10
2024 Total$6,254.86$871.82$7,126.68
45Jan 2025$541.18$52.71$593.89$8,506.92
46Feb 2025$544.34$49.55$593.89$7,962.58
47Mar 2025$547.51$46.38$593.89$7,415.07
48Apr 2025$550.70$43.19$593.89$6,864.37
49May 2025$553.91$39.98$593.89$6,310.46
50Jun 2025$557.13$36.76$593.89$5,753.33
51Jul 2025$560.38$33.51$593.89$5,192.95
52Aug 2025$563.64$30.25$593.89$4,629.31
53Sep 2025$566.92$26.97$593.89$4,062.39
54Oct 2025$570.23$23.66$593.89$3,492.16
55Nov 2025$573.55$20.34$593.89$2,918.61
56Dec 2025$576.89$17.00$593.89$2,341.72
2025 Total$6,706.38$420.3$7,126.68
57Jan 2026$580.25$13.64$593.89$1,761.47
58Feb 2026$583.63$10.26$593.89$1,177.84
59Mar 2026$587.03$6.86$593.89$590.81
60Apr 2026$590.45$3.44$593.89$0.36
2026 Total$2,341.36$34.2$2,375.56