Borrow amount

$300,000

Advertised Rate

2.35%

Fixed - 1 year

Loan term
25 Years
Adelaide Bank
Repayment frequency
Monthly
Monthly Repayments
$1,323
Number of repayments
300
Total interest paid
$96,990
Total Repayments

$396,990

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Dec 2020$735.80$587.50$1,323.30$299,264.20
2020 Total$735.8$587.5$1,323.3
2Jan 2021$737.24$586.06$1,323.30$298,526.96
3Feb 2021$738.68$584.62$1,323.30$297,788.28
4Mar 2021$740.13$583.17$1,323.30$297,048.15
5Apr 2021$741.58$581.72$1,323.30$296,306.57
6May 2021$743.03$580.27$1,323.30$295,563.54
7Jun 2021$744.49$578.81$1,323.30$294,819.05
8Jul 2021$745.95$577.35$1,323.30$294,073.10
9Aug 2021$747.41$575.89$1,323.30$293,325.69
10Sep 2021$748.87$574.43$1,323.30$292,576.82
11Oct 2021$750.34$572.96$1,323.30$291,826.48
12Nov 2021$751.81$571.49$1,323.30$291,074.67
13Dec 2021$753.28$570.02$1,323.30$290,321.39
2021 Total$8,942.81$6,936.79$15,879.6
14Jan 2022$754.75$568.55$1,323.30$289,566.64
15Feb 2022$756.23$567.07$1,323.30$288,810.41
16Mar 2022$757.71$565.59$1,323.30$288,052.70
17Apr 2022$759.20$564.10$1,323.30$287,293.50
18May 2022$760.68$562.62$1,323.30$286,532.82
19Jun 2022$762.17$561.13$1,323.30$285,770.65
20Jul 2022$763.67$559.63$1,323.30$285,006.98
21Aug 2022$765.16$558.14$1,323.30$284,241.82
22Sep 2022$766.66$556.64$1,323.30$283,475.16
23Oct 2022$768.16$555.14$1,323.30$282,707.00
24Nov 2022$769.67$553.63$1,323.30$281,937.33
25Dec 2022$771.17$552.13$1,323.30$281,166.16
2022 Total$9,155.23$6,724.37$15,879.6
26Jan 2023$772.68$550.62$1,323.30$280,393.48
27Feb 2023$774.20$549.10$1,323.30$279,619.28
28Mar 2023$775.71$547.59$1,323.30$278,843.57
29Apr 2023$777.23$546.07$1,323.30$278,066.34
30May 2023$778.75$544.55$1,323.30$277,287.59
31Jun 2023$780.28$543.02$1,323.30$276,507.31
32Jul 2023$781.81$541.49$1,323.30$275,725.50
33Aug 2023$783.34$539.96$1,323.30$274,942.16
34Sep 2023$784.87$538.43$1,323.30$274,157.29
35Oct 2023$786.41$536.89$1,323.30$273,370.88
36Nov 2023$787.95$535.35$1,323.30$272,582.93
37Dec 2023$789.49$533.81$1,323.30$271,793.44
2023 Total$9,372.72$6,506.88$15,879.6
38Jan 2024$791.04$532.26$1,323.30$271,002.40
39Feb 2024$792.59$530.71$1,323.30$270,209.81
40Mar 2024$794.14$529.16$1,323.30$269,415.67
41Apr 2024$795.69$527.61$1,323.30$268,619.98
42May 2024$797.25$526.05$1,323.30$267,822.73
43Jun 2024$798.81$524.49$1,323.30$267,023.92
44Jul 2024$800.38$522.92$1,323.30$266,223.54
45Aug 2024$801.95$521.35$1,323.30$265,421.59
46Sep 2024$803.52$519.78$1,323.30$264,618.07
47Oct 2024$805.09$518.21$1,323.30$263,812.98
48Nov 2024$806.67$516.63$1,323.30$263,006.31
49Dec 2024$808.25$515.05$1,323.30$262,198.06
2024 Total$9,595.38$6,284.22$15,879.6
50Jan 2025$809.83$513.47$1,323.30$261,388.23
51Feb 2025$811.41$511.89$1,323.30$260,576.82
52Mar 2025$813.00$510.30$1,323.30$259,763.82
53Apr 2025$814.60$508.70$1,323.30$258,949.22
54May 2025$816.19$507.11$1,323.30$258,133.03
55Jun 2025$817.79$505.51$1,323.30$257,315.24
56Jul 2025$819.39$503.91$1,323.30$256,495.85
57Aug 2025$821.00$502.30$1,323.30$255,674.85
58Sep 2025$822.60$500.70$1,323.30$254,852.25
59Oct 2025$824.21$499.09$1,323.30$254,028.04
60Nov 2025$825.83$497.47$1,323.30$253,202.21
61Dec 2025$827.45$495.85$1,323.30$252,374.76
2025 Total$9,823.3$6,056.3$15,879.6
62Jan 2026$829.07$494.23$1,323.30$251,545.69
63Feb 2026$830.69$492.61$1,323.30$250,715.00
64Mar 2026$832.32$490.98$1,323.30$249,882.68
65Apr 2026$833.95$489.35$1,323.30$249,048.73
66May 2026$835.58$487.72$1,323.30$248,213.15
67Jun 2026$837.22$486.08$1,323.30$247,375.93
68Jul 2026$838.86$484.44$1,323.30$246,537.07
69Aug 2026$840.50$482.80$1,323.30$245,696.57
70Sep 2026$842.14$481.16$1,323.30$244,854.43
71Oct 2026$843.79$479.51$1,323.30$244,010.64
72Nov 2026$845.45$477.85$1,323.30$243,165.19
73Dec 2026$847.10$476.20$1,323.30$242,318.09
2026 Total$10,056.67$5,822.93$15,879.6
74Jan 2027$848.76$474.54$1,323.30$241,469.33
75Feb 2027$850.42$472.88$1,323.30$240,618.91
76Mar 2027$852.09$471.21$1,323.30$239,766.82
77Apr 2027$853.76$469.54$1,323.30$238,913.06
78May 2027$855.43$467.87$1,323.30$238,057.63
79Jun 2027$857.10$466.20$1,323.30$237,200.53
80Jul 2027$858.78$464.52$1,323.30$236,341.75
81Aug 2027$860.46$462.84$1,323.30$235,481.29
82Sep 2027$862.15$461.15$1,323.30$234,619.14
83Oct 2027$863.84$459.46$1,323.30$233,755.30
84Nov 2027$865.53$457.77$1,323.30$232,889.77
85Dec 2027$867.22$456.08$1,323.30$232,022.55
2027 Total$10,295.54$5,584.06$15,879.6
86Jan 2028$868.92$454.38$1,323.30$231,153.63
87Feb 2028$870.62$452.68$1,323.30$230,283.01
88Mar 2028$872.33$450.97$1,323.30$229,410.68
89Apr 2028$874.04$449.26$1,323.30$228,536.64
90May 2028$875.75$447.55$1,323.30$227,660.89
91Jun 2028$877.46$445.84$1,323.30$226,783.43
92Jul 2028$879.18$444.12$1,323.30$225,904.25
93Aug 2028$880.90$442.40$1,323.30$225,023.35
94Sep 2028$882.63$440.67$1,323.30$224,140.72
95Oct 2028$884.36$438.94$1,323.30$223,256.36
96Nov 2028$886.09$437.21$1,323.30$222,370.27
97Dec 2028$887.82$435.48$1,323.30$221,482.45
2028 Total$10,540.1$5,339.5$15,879.6
98Jan 2029$889.56$433.74$1,323.30$220,592.89
99Feb 2029$891.31$431.99$1,323.30$219,701.58
100Mar 2029$893.05$430.25$1,323.30$218,808.53
101Apr 2029$894.80$428.50$1,323.30$217,913.73
102May 2029$896.55$426.75$1,323.30$217,017.18
103Jun 2029$898.31$424.99$1,323.30$216,118.87
104Jul 2029$900.07$423.23$1,323.30$215,218.80
105Aug 2029$901.83$421.47$1,323.30$214,316.97
106Sep 2029$903.60$419.70$1,323.30$213,413.37
107Oct 2029$905.37$417.93$1,323.30$212,508.00
108Nov 2029$907.14$416.16$1,323.30$211,600.86
109Dec 2029$908.91$414.39$1,323.30$210,691.95
2029 Total$10,790.5$5,089.1$15,879.6
110Jan 2030$910.69$412.61$1,323.30$209,781.26
111Feb 2030$912.48$410.82$1,323.30$208,868.78
112Mar 2030$914.27$409.03$1,323.30$207,954.51
113Apr 2030$916.06$407.24$1,323.30$207,038.45
114May 2030$917.85$405.45$1,323.30$206,120.60
115Jun 2030$919.65$403.65$1,323.30$205,200.95
116Jul 2030$921.45$401.85$1,323.30$204,279.50
117Aug 2030$923.25$400.05$1,323.30$203,356.25
118Sep 2030$925.06$398.24$1,323.30$202,431.19
119Oct 2030$926.87$396.43$1,323.30$201,504.32
120Nov 2030$928.69$394.61$1,323.30$200,575.63
121Dec 2030$930.51$392.79$1,323.30$199,645.12
2030 Total$11,046.83$4,832.77$15,879.6
122Jan 2031$932.33$390.97$1,323.30$198,712.79
123Feb 2031$934.15$389.15$1,323.30$197,778.64
124Mar 2031$935.98$387.32$1,323.30$196,842.66
125Apr 2031$937.82$385.48$1,323.30$195,904.84
126May 2031$939.65$383.65$1,323.30$194,965.19
127Jun 2031$941.49$381.81$1,323.30$194,023.70
128Jul 2031$943.34$379.96$1,323.30$193,080.36
129Aug 2031$945.18$378.12$1,323.30$192,135.18
130Sep 2031$947.04$376.26$1,323.30$191,188.14
131Oct 2031$948.89$374.41$1,323.30$190,239.25
132Nov 2031$950.75$372.55$1,323.30$189,288.50
133Dec 2031$952.61$370.69$1,323.30$188,335.89
2031 Total$11,309.23$4,570.37$15,879.6
134Jan 2032$954.48$368.82$1,323.30$187,381.41
135Feb 2032$956.34$366.96$1,323.30$186,425.07
136Mar 2032$958.22$365.08$1,323.30$185,466.85
137Apr 2032$960.09$363.21$1,323.30$184,506.76
138May 2032$961.97$361.33$1,323.30$183,544.79
139Jun 2032$963.86$359.44$1,323.30$182,580.93
140Jul 2032$965.75$357.55$1,323.30$181,615.18
141Aug 2032$967.64$355.66$1,323.30$180,647.54
142Sep 2032$969.53$353.77$1,323.30$179,678.01
143Oct 2032$971.43$351.87$1,323.30$178,706.58
144Nov 2032$973.33$349.97$1,323.30$177,733.25
145Dec 2032$975.24$348.06$1,323.30$176,758.01
2032 Total$11,577.88$4,301.72$15,879.6
146Jan 2033$977.15$346.15$1,323.30$175,780.86
147Feb 2033$979.06$344.24$1,323.30$174,801.80
148Mar 2033$980.98$342.32$1,323.30$173,820.82
149Apr 2033$982.90$340.40$1,323.30$172,837.92
150May 2033$984.83$338.47$1,323.30$171,853.09
151Jun 2033$986.75$336.55$1,323.30$170,866.34
152Jul 2033$988.69$334.61$1,323.30$169,877.65
153Aug 2033$990.62$332.68$1,323.30$168,887.03
154Sep 2033$992.56$330.74$1,323.30$167,894.47
155Oct 2033$994.51$328.79$1,323.30$166,899.96
156Nov 2033$996.45$326.85$1,323.30$165,903.51
157Dec 2033$998.41$324.89$1,323.30$164,905.10
2033 Total$11,852.91$4,026.69$15,879.6
158Jan 2034$1,000.36$322.94$1,323.30$163,904.74
159Feb 2034$1,002.32$320.98$1,323.30$162,902.42
160Mar 2034$1,004.28$319.02$1,323.30$161,898.14
161Apr 2034$1,006.25$317.05$1,323.30$160,891.89
162May 2034$1,008.22$315.08$1,323.30$159,883.67
163Jun 2034$1,010.19$313.11$1,323.30$158,873.48
164Jul 2034$1,012.17$311.13$1,323.30$157,861.31
165Aug 2034$1,014.15$309.15$1,323.30$156,847.16
166Sep 2034$1,016.14$307.16$1,323.30$155,831.02
167Oct 2034$1,018.13$305.17$1,323.30$154,812.89
168Nov 2034$1,020.12$303.18$1,323.30$153,792.77
169Dec 2034$1,022.12$301.18$1,323.30$152,770.65
2034 Total$12,134.45$3,745.15$15,879.6
170Jan 2035$1,024.12$299.18$1,323.30$151,746.53
171Feb 2035$1,026.13$297.17$1,323.30$150,720.40
172Mar 2035$1,028.14$295.16$1,323.30$149,692.26
173Apr 2035$1,030.15$293.15$1,323.30$148,662.11
174May 2035$1,032.17$291.13$1,323.30$147,629.94
175Jun 2035$1,034.19$289.11$1,323.30$146,595.75
176Jul 2035$1,036.22$287.08$1,323.30$145,559.53
177Aug 2035$1,038.25$285.05$1,323.30$144,521.28
178Sep 2035$1,040.28$283.02$1,323.30$143,481.00
179Oct 2035$1,042.32$280.98$1,323.30$142,438.68
180Nov 2035$1,044.36$278.94$1,323.30$141,394.32
181Dec 2035$1,046.40$276.90$1,323.30$140,347.92
2035 Total$12,422.73$3,456.87$15,879.6
182Jan 2036$1,048.45$274.85$1,323.30$139,299.47
183Feb 2036$1,050.51$272.79$1,323.30$138,248.96
184Mar 2036$1,052.56$270.74$1,323.30$137,196.40
185Apr 2036$1,054.62$268.68$1,323.30$136,141.78
186May 2036$1,056.69$266.61$1,323.30$135,085.09
187Jun 2036$1,058.76$264.54$1,323.30$134,026.33
188Jul 2036$1,060.83$262.47$1,323.30$132,965.50
189Aug 2036$1,062.91$260.39$1,323.30$131,902.59
190Sep 2036$1,064.99$258.31$1,323.30$130,837.60
191Oct 2036$1,067.08$256.22$1,323.30$129,770.52
192Nov 2036$1,069.17$254.13$1,323.30$128,701.35
193Dec 2036$1,071.26$252.04$1,323.30$127,630.09
2036 Total$12,717.83$3,161.77$15,879.6
194Jan 2037$1,073.36$249.94$1,323.30$126,556.73
195Feb 2037$1,075.46$247.84$1,323.30$125,481.27
196Mar 2037$1,077.57$245.73$1,323.30$124,403.70
197Apr 2037$1,079.68$243.62$1,323.30$123,324.02
198May 2037$1,081.79$241.51$1,323.30$122,242.23
199Jun 2037$1,083.91$239.39$1,323.30$121,158.32
200Jul 2037$1,086.03$237.27$1,323.30$120,072.29
201Aug 2037$1,088.16$235.14$1,323.30$118,984.13
202Sep 2037$1,090.29$233.01$1,323.30$117,893.84
203Oct 2037$1,092.42$230.88$1,323.30$116,801.42
204Nov 2037$1,094.56$228.74$1,323.30$115,706.86
205Dec 2037$1,096.71$226.59$1,323.30$114,610.15
2037 Total$13,019.94$2,859.66$15,879.6
206Jan 2038$1,098.86$224.44$1,323.30$113,511.29
207Feb 2038$1,101.01$222.29$1,323.30$112,410.28
208Mar 2038$1,103.16$220.14$1,323.30$111,307.12
209Apr 2038$1,105.32$217.98$1,323.30$110,201.80
210May 2038$1,107.49$215.81$1,323.30$109,094.31
211Jun 2038$1,109.66$213.64$1,323.30$107,984.65
212Jul 2038$1,111.83$211.47$1,323.30$106,872.82
213Aug 2038$1,114.01$209.29$1,323.30$105,758.81
214Sep 2038$1,116.19$207.11$1,323.30$104,642.62
215Oct 2038$1,118.37$204.93$1,323.30$103,524.25
216Nov 2038$1,120.57$202.73$1,323.30$102,403.68
217Dec 2038$1,122.76$200.54$1,323.30$101,280.92
2038 Total$13,329.23$2,550.37$15,879.6
218Jan 2039$1,124.96$198.34$1,323.30$100,155.96
219Feb 2039$1,127.16$196.14$1,323.30$99,028.80
220Mar 2039$1,129.37$193.93$1,323.30$97,899.43
221Apr 2039$1,131.58$191.72$1,323.30$96,767.85
222May 2039$1,133.80$189.50$1,323.30$95,634.05
223Jun 2039$1,136.02$187.28$1,323.30$94,498.03
224Jul 2039$1,138.24$185.06$1,323.30$93,359.79
225Aug 2039$1,140.47$182.83$1,323.30$92,219.32
226Sep 2039$1,142.70$180.60$1,323.30$91,076.62
227Oct 2039$1,144.94$178.36$1,323.30$89,931.68
228Nov 2039$1,147.18$176.12$1,323.30$88,784.50
229Dec 2039$1,149.43$173.87$1,323.30$87,635.07
2039 Total$13,645.85$2,233.75$15,879.6
230Jan 2040$1,151.68$171.62$1,323.30$86,483.39
231Feb 2040$1,153.94$169.36$1,323.30$85,329.45
232Mar 2040$1,156.20$167.10$1,323.30$84,173.25
233Apr 2040$1,158.46$164.84$1,323.30$83,014.79
234May 2040$1,160.73$162.57$1,323.30$81,854.06
235Jun 2040$1,163.00$160.30$1,323.30$80,691.06
236Jul 2040$1,165.28$158.02$1,323.30$79,525.78
237Aug 2040$1,167.56$155.74$1,323.30$78,358.22
238Sep 2040$1,169.85$153.45$1,323.30$77,188.37
239Oct 2040$1,172.14$151.16$1,323.30$76,016.23
240Nov 2040$1,174.43$148.87$1,323.30$74,841.80
241Dec 2040$1,176.73$146.57$1,323.30$73,665.07
2040 Total$13,970$1,909.6$15,879.6
242Jan 2041$1,179.04$144.26$1,323.30$72,486.03
243Feb 2041$1,181.35$141.95$1,323.30$71,304.68
244Mar 2041$1,183.66$139.64$1,323.30$70,121.02
245Apr 2041$1,185.98$137.32$1,323.30$68,935.04
246May 2041$1,188.30$135.00$1,323.30$67,746.74
247Jun 2041$1,190.63$132.67$1,323.30$66,556.11
248Jul 2041$1,192.96$130.34$1,323.30$65,363.15
249Aug 2041$1,195.30$128.00$1,323.30$64,167.85
250Sep 2041$1,197.64$125.66$1,323.30$62,970.21
251Oct 2041$1,199.98$123.32$1,323.30$61,770.23
252Nov 2041$1,202.33$120.97$1,323.30$60,567.90
253Dec 2041$1,204.69$118.61$1,323.30$59,363.21
2041 Total$14,301.86$1,577.74$15,879.6
254Jan 2042$1,207.05$116.25$1,323.30$58,156.16
255Feb 2042$1,209.41$113.89$1,323.30$56,946.75
256Mar 2042$1,211.78$111.52$1,323.30$55,734.97
257Apr 2042$1,214.15$109.15$1,323.30$54,520.82
258May 2042$1,216.53$106.77$1,323.30$53,304.29
259Jun 2042$1,218.91$104.39$1,323.30$52,085.38
260Jul 2042$1,221.30$102.00$1,323.30$50,864.08
261Aug 2042$1,223.69$99.61$1,323.30$49,640.39
262Sep 2042$1,226.09$97.21$1,323.30$48,414.30
263Oct 2042$1,228.49$94.81$1,323.30$47,185.81
264Nov 2042$1,230.89$92.41$1,323.30$45,954.92
265Dec 2042$1,233.30$90.00$1,323.30$44,721.62
2042 Total$14,641.59$1,238.01$15,879.6
266Jan 2043$1,235.72$87.58$1,323.30$43,485.90
267Feb 2043$1,238.14$85.16$1,323.30$42,247.76
268Mar 2043$1,240.56$82.74$1,323.30$41,007.20
269Apr 2043$1,242.99$80.31$1,323.30$39,764.21
270May 2043$1,245.43$77.87$1,323.30$38,518.78
271Jun 2043$1,247.87$75.43$1,323.30$37,270.91
272Jul 2043$1,250.31$72.99$1,323.30$36,020.60
273Aug 2043$1,252.76$70.54$1,323.30$34,767.84
274Sep 2043$1,255.21$68.09$1,323.30$33,512.63
275Oct 2043$1,257.67$65.63$1,323.30$32,254.96
276Nov 2043$1,260.13$63.17$1,323.30$30,994.83
277Dec 2043$1,262.60$60.70$1,323.30$29,732.23
2043 Total$14,989.39$890.21$15,879.6
278Jan 2044$1,265.07$58.23$1,323.30$28,467.16
279Feb 2044$1,267.55$55.75$1,323.30$27,199.61
280Mar 2044$1,270.03$53.27$1,323.30$25,929.58
281Apr 2044$1,272.52$50.78$1,323.30$24,657.06
282May 2044$1,275.01$48.29$1,323.30$23,382.05
283Jun 2044$1,277.51$45.79$1,323.30$22,104.54
284Jul 2044$1,280.01$43.29$1,323.30$20,824.53
285Aug 2044$1,282.52$40.78$1,323.30$19,542.01
286Sep 2044$1,285.03$38.27$1,323.30$18,256.98
287Oct 2044$1,287.55$35.75$1,323.30$16,969.43
288Nov 2044$1,290.07$33.23$1,323.30$15,679.36
289Dec 2044$1,292.59$30.71$1,323.30$14,386.77
2044 Total$15,345.46$534.14$15,879.6
290Jan 2045$1,295.13$28.17$1,323.30$13,091.64
291Feb 2045$1,297.66$25.64$1,323.30$11,793.98
292Mar 2045$1,300.20$23.10$1,323.30$10,493.78
293Apr 2045$1,302.75$20.55$1,323.30$9,191.03
294May 2045$1,305.30$18.00$1,323.30$7,885.73
295Jun 2045$1,307.86$15.44$1,323.30$6,577.87
296Jul 2045$1,310.42$12.88$1,323.30$5,267.45
297Aug 2045$1,312.98$10.32$1,323.30$3,954.47
298Sep 2045$1,315.56$7.74$1,323.30$2,638.91
299Oct 2045$1,318.13$5.17$1,323.30$1,320.78
300Nov 2045$1,320.71$2.59$1,323.30$0.07
2045 Total$14,386.7$169.6$14,556.3