Borrow amount
$30k
Advertised Rate

11.64

% p.a

Variable

Comparison Rate*

11.96

% p.a

Loan term
0.5 year to 6 years
Repayment frequency
Monthly
Monthly repayment

$662

Number of repayments
60
Total interest paid
$9.7k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$370.89$291.00$661.89$29,629.11
2Aug 2021$374.49$287.40$661.89$29,254.62
3Sep 2021$378.12$283.77$661.89$28,876.50
4Oct 2021$381.79$280.10$661.89$28,494.71
5Nov 2021$385.49$276.40$661.89$28,109.22
6Dec 2021$389.23$272.66$661.89$27,719.99
2021 Total$2,280.01$1,691.33$3,971.34
7Jan 2022$393.01$268.88$661.89$27,326.98
8Feb 2022$396.82$265.07$661.89$26,930.16
9Mar 2022$400.67$261.22$661.89$26,529.49
10Apr 2022$404.55$257.34$661.89$26,124.94
11May 2022$408.48$253.41$661.89$25,716.46
12Jun 2022$412.44$249.45$661.89$25,304.02
13Jul 2022$416.44$245.45$661.89$24,887.58
14Aug 2022$420.48$241.41$661.89$24,467.10
15Sep 2022$424.56$237.33$661.89$24,042.54
16Oct 2022$428.68$233.21$661.89$23,613.86
17Nov 2022$432.84$229.05$661.89$23,181.02
18Dec 2022$437.03$224.86$661.89$22,743.99
2022 Total$4,976$2,966.68$7,942.68
19Jan 2023$441.27$220.62$661.89$22,302.72
20Feb 2023$445.55$216.34$661.89$21,857.17
21Mar 2023$449.88$212.01$661.89$21,407.29
22Apr 2023$454.24$207.65$661.89$20,953.05
23May 2023$458.65$203.24$661.89$20,494.40
24Jun 2023$463.09$198.80$661.89$20,031.31
25Jul 2023$467.59$194.30$661.89$19,563.72
26Aug 2023$472.12$189.77$661.89$19,091.60
27Sep 2023$476.70$185.19$661.89$18,614.90
28Oct 2023$481.33$180.56$661.89$18,133.57
29Nov 2023$485.99$175.90$661.89$17,647.58
30Dec 2023$490.71$171.18$661.89$17,156.87
2023 Total$5,587.12$2,355.56$7,942.68
31Jan 2024$495.47$166.42$661.89$16,661.40
32Feb 2024$500.27$161.62$661.89$16,161.13
33Mar 2024$505.13$156.76$661.89$15,656.00
34Apr 2024$510.03$151.86$661.89$15,145.97
35May 2024$514.97$146.92$661.89$14,631.00
36Jun 2024$519.97$141.92$661.89$14,111.03
37Jul 2024$525.01$136.88$661.89$13,586.02
38Aug 2024$530.11$131.78$661.89$13,055.91
39Sep 2024$535.25$126.64$661.89$12,520.66
40Oct 2024$540.44$121.45$661.89$11,980.22
41Nov 2024$545.68$116.21$661.89$11,434.54
42Dec 2024$550.97$110.92$661.89$10,883.57
2024 Total$6,273.3$1,669.38$7,942.68
43Jan 2025$556.32$105.57$661.89$10,327.25
44Feb 2025$561.72$100.17$661.89$9,765.53
45Mar 2025$567.16$94.73$661.89$9,198.37
46Apr 2025$572.67$89.22$661.89$8,625.70
47May 2025$578.22$83.67$661.89$8,047.48
48Jun 2025$583.83$78.06$661.89$7,463.65
49Jul 2025$589.49$72.40$661.89$6,874.16
50Aug 2025$595.21$66.68$661.89$6,278.95
51Sep 2025$600.98$60.91$661.89$5,677.97
52Oct 2025$606.81$55.08$661.89$5,071.16
53Nov 2025$612.70$49.19$661.89$4,458.46
54Dec 2025$618.64$43.25$661.89$3,839.82
2025 Total$7,043.75$898.93$7,942.68
55Jan 2026$624.64$37.25$661.89$3,215.18
56Feb 2026$630.70$31.19$661.89$2,584.48
57Mar 2026$636.82$25.07$661.89$1,947.66
58Apr 2026$643.00$18.89$661.89$1,304.66
59May 2026$649.23$12.66$661.89$655.43
60Jun 2026$655.43$6.36$661.79$0.00
2026 Total$3,839.82$131.42$3,971.24