Borrow amount
$30k
Advertised Rate

From

4.74

% p.a

Fixed

Comparison Rate*

5.01

% p.a

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

$563

Number of repayments
60
Total interest paid
$3.8k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$444.07$118.50$562.57$29,555.93
2Sep 2021$445.82$116.75$562.57$29,110.11
3Oct 2021$447.59$114.98$562.57$28,662.52
4Nov 2021$449.35$113.22$562.57$28,213.17
5Dec 2021$451.13$111.44$562.57$27,762.04
2021 Total$2,237.96$574.89$2,812.85
6Jan 2022$452.91$109.66$562.57$27,309.13
7Feb 2022$454.70$107.87$562.57$26,854.43
8Mar 2022$456.50$106.07$562.57$26,397.93
9Apr 2022$458.30$104.27$562.57$25,939.63
10May 2022$460.11$102.46$562.57$25,479.52
11Jun 2022$461.93$100.64$562.57$25,017.59
12Jul 2022$463.75$98.82$562.57$24,553.84
13Aug 2022$465.58$96.99$562.57$24,088.26
14Sep 2022$467.42$95.15$562.57$23,620.84
15Oct 2022$469.27$93.30$562.57$23,151.57
16Nov 2022$471.12$91.45$562.57$22,680.45
17Dec 2022$472.98$89.59$562.57$22,207.47
2022 Total$5,554.57$1,196.27$6,750.84
18Jan 2023$474.85$87.72$562.57$21,732.62
19Feb 2023$476.73$85.84$562.57$21,255.89
20Mar 2023$478.61$83.96$562.57$20,777.28
21Apr 2023$480.50$82.07$562.57$20,296.78
22May 2023$482.40$80.17$562.57$19,814.38
23Jun 2023$484.30$78.27$562.57$19,330.08
24Jul 2023$486.22$76.35$562.57$18,843.86
25Aug 2023$488.14$74.43$562.57$18,355.72
26Sep 2023$490.06$72.51$562.57$17,865.66
27Oct 2023$492.00$70.57$562.57$17,373.66
28Nov 2023$493.94$68.63$562.57$16,879.72
29Dec 2023$495.90$66.67$562.57$16,383.82
2023 Total$5,823.65$927.19$6,750.84
30Jan 2024$497.85$64.72$562.57$15,885.97
31Feb 2024$499.82$62.75$562.57$15,386.15
32Mar 2024$501.79$60.78$562.57$14,884.36
33Apr 2024$503.78$58.79$562.57$14,380.58
34May 2024$505.77$56.80$562.57$13,874.81
35Jun 2024$507.76$54.81$562.57$13,367.05
36Jul 2024$509.77$52.80$562.57$12,857.28
37Aug 2024$511.78$50.79$562.57$12,345.50
38Sep 2024$513.81$48.76$562.57$11,831.69
39Oct 2024$515.83$46.74$562.57$11,315.86
40Nov 2024$517.87$44.70$562.57$10,797.99
41Dec 2024$519.92$42.65$562.57$10,278.07
2024 Total$6,105.75$645.09$6,750.84
42Jan 2025$521.97$40.60$562.57$9,756.10
43Feb 2025$524.03$38.54$562.57$9,232.07
44Mar 2025$526.10$36.47$562.57$8,705.97
45Apr 2025$528.18$34.39$562.57$8,177.79
46May 2025$530.27$32.30$562.57$7,647.52
47Jun 2025$532.36$30.21$562.57$7,115.16
48Jul 2025$534.47$28.10$562.57$6,580.69
49Aug 2025$536.58$25.99$562.57$6,044.11
50Sep 2025$538.70$23.87$562.57$5,505.41
51Oct 2025$540.82$21.75$562.57$4,964.59
52Nov 2025$542.96$19.61$562.57$4,421.63
53Dec 2025$545.10$17.47$562.57$3,876.53
2025 Total$6,401.54$349.3$6,750.84
54Jan 2026$547.26$15.31$562.57$3,329.27
55Feb 2026$549.42$13.15$562.57$2,779.85
56Mar 2026$551.59$10.98$562.57$2,228.26
57Apr 2026$553.77$8.80$562.57$1,674.49
58May 2026$555.96$6.61$562.57$1,118.53
59Jun 2026$558.15$4.42$562.57$560.38
60Jul 2026$560.36$2.21$562.57$0.02
2026 Total$3,876.51$61.48$3,937.99