Borrow amount

$300,000

Advertised Rate

2.55%

p.a Fixed - 2 years

Loan term
25 Years
Adelaide Bank
Repayment frequency
Monthly
Monthly Repayments
$1,353
Number of repayments
300
Total interest paid
$106,025
Total Repayments

$406,025

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$715.92$637.50$1,353.42$299,284.08
2Jun 2021$717.44$635.98$1,353.42$298,566.64
3Jul 2021$718.97$634.45$1,353.42$297,847.67
4Aug 2021$720.49$632.93$1,353.42$297,127.18
5Sep 2021$722.02$631.40$1,353.42$296,405.16
6Oct 2021$723.56$629.86$1,353.42$295,681.60
7Nov 2021$725.10$628.32$1,353.42$294,956.50
8Dec 2021$726.64$626.78$1,353.42$294,229.86
2021 Total$5,770.14$5,057.22$10,827.36
9Jan 2022$728.18$625.24$1,353.42$293,501.68
10Feb 2022$729.73$623.69$1,353.42$292,771.95
11Mar 2022$731.28$622.14$1,353.42$292,040.67
12Apr 2022$732.83$620.59$1,353.42$291,307.84
13May 2022$734.39$619.03$1,353.42$290,573.45
14Jun 2022$735.95$617.47$1,353.42$289,837.50
15Jul 2022$737.52$615.90$1,353.42$289,099.98
16Aug 2022$739.08$614.34$1,353.42$288,360.90
17Sep 2022$740.65$612.77$1,353.42$287,620.25
18Oct 2022$742.23$611.19$1,353.42$286,878.02
19Nov 2022$743.80$609.62$1,353.42$286,134.22
20Dec 2022$745.38$608.04$1,353.42$285,388.84
2022 Total$8,841.02$7,400.02$16,241.04
21Jan 2023$746.97$606.45$1,353.42$284,641.87
22Feb 2023$748.56$604.86$1,353.42$283,893.31
23Mar 2023$750.15$603.27$1,353.42$283,143.16
24Apr 2023$751.74$601.68$1,353.42$282,391.42
25May 2023$753.34$600.08$1,353.42$281,638.08
26Jun 2023$754.94$598.48$1,353.42$280,883.14
27Jul 2023$756.54$596.88$1,353.42$280,126.60
28Aug 2023$758.15$595.27$1,353.42$279,368.45
29Sep 2023$759.76$593.66$1,353.42$278,608.69
30Oct 2023$761.38$592.04$1,353.42$277,847.31
31Nov 2023$762.99$590.43$1,353.42$277,084.32
32Dec 2023$764.62$588.80$1,353.42$276,319.70
2023 Total$9,069.14$7,171.9$16,241.04
33Jan 2024$766.24$587.18$1,353.42$275,553.46
34Feb 2024$767.87$585.55$1,353.42$274,785.59
35Mar 2024$769.50$583.92$1,353.42$274,016.09
36Apr 2024$771.14$582.28$1,353.42$273,244.95
37May 2024$772.77$580.65$1,353.42$272,472.18
38Jun 2024$774.42$579.00$1,353.42$271,697.76
39Jul 2024$776.06$577.36$1,353.42$270,921.70
40Aug 2024$777.71$575.71$1,353.42$270,143.99
41Sep 2024$779.36$574.06$1,353.42$269,364.63
42Oct 2024$781.02$572.40$1,353.42$268,583.61
43Nov 2024$782.68$570.74$1,353.42$267,800.93
44Dec 2024$784.34$569.08$1,353.42$267,016.59
2024 Total$9,303.11$6,937.93$16,241.04
45Jan 2025$786.01$567.41$1,353.42$266,230.58
46Feb 2025$787.68$565.74$1,353.42$265,442.90
47Mar 2025$789.35$564.07$1,353.42$264,653.55
48Apr 2025$791.03$562.39$1,353.42$263,862.52
49May 2025$792.71$560.71$1,353.42$263,069.81
50Jun 2025$794.40$559.02$1,353.42$262,275.41
51Jul 2025$796.08$557.34$1,353.42$261,479.33
52Aug 2025$797.78$555.64$1,353.42$260,681.55
53Sep 2025$799.47$553.95$1,353.42$259,882.08
54Oct 2025$801.17$552.25$1,353.42$259,080.91
55Nov 2025$802.87$550.55$1,353.42$258,278.04
56Dec 2025$804.58$548.84$1,353.42$257,473.46
2025 Total$9,543.13$6,697.91$16,241.04
57Jan 2026$806.29$547.13$1,353.42$256,667.17
58Feb 2026$808.00$545.42$1,353.42$255,859.17
59Mar 2026$809.72$543.70$1,353.42$255,049.45
60Apr 2026$811.44$541.98$1,353.42$254,238.01
61May 2026$813.16$540.26$1,353.42$253,424.85
62Jun 2026$814.89$538.53$1,353.42$252,609.96
63Jul 2026$816.62$536.80$1,353.42$251,793.34
64Aug 2026$818.36$535.06$1,353.42$250,974.98
65Sep 2026$820.10$533.32$1,353.42$250,154.88
66Oct 2026$821.84$531.58$1,353.42$249,333.04
67Nov 2026$823.59$529.83$1,353.42$248,509.45
68Dec 2026$825.34$528.08$1,353.42$247,684.11
2026 Total$9,789.35$6,451.69$16,241.04
69Jan 2027$827.09$526.33$1,353.42$246,857.02
70Feb 2027$828.85$524.57$1,353.42$246,028.17
71Mar 2027$830.61$522.81$1,353.42$245,197.56
72Apr 2027$832.38$521.04$1,353.42$244,365.18
73May 2027$834.14$519.28$1,353.42$243,531.04
74Jun 2027$835.92$517.50$1,353.42$242,695.12
75Jul 2027$837.69$515.73$1,353.42$241,857.43
76Aug 2027$839.47$513.95$1,353.42$241,017.96
77Sep 2027$841.26$512.16$1,353.42$240,176.70
78Oct 2027$843.04$510.38$1,353.42$239,333.66
79Nov 2027$844.84$508.58$1,353.42$238,488.82
80Dec 2027$846.63$506.79$1,353.42$237,642.19
2027 Total$10,041.92$6,199.12$16,241.04
81Jan 2028$848.43$504.99$1,353.42$236,793.76
82Feb 2028$850.23$503.19$1,353.42$235,943.53
83Mar 2028$852.04$501.38$1,353.42$235,091.49
84Apr 2028$853.85$499.57$1,353.42$234,237.64
85May 2028$855.67$497.75$1,353.42$233,381.97
86Jun 2028$857.48$495.94$1,353.42$232,524.49
87Jul 2028$859.31$494.11$1,353.42$231,665.18
88Aug 2028$861.13$492.29$1,353.42$230,804.05
89Sep 2028$862.96$490.46$1,353.42$229,941.09
90Oct 2028$864.80$488.62$1,353.42$229,076.29
91Nov 2028$866.63$486.79$1,353.42$228,209.66
92Dec 2028$868.47$484.95$1,353.42$227,341.19
2028 Total$10,301$5,940.04$16,241.04
93Jan 2029$870.32$483.10$1,353.42$226,470.87
94Feb 2029$872.17$481.25$1,353.42$225,598.70
95Mar 2029$874.02$479.40$1,353.42$224,724.68
96Apr 2029$875.88$477.54$1,353.42$223,848.80
97May 2029$877.74$475.68$1,353.42$222,971.06
98Jun 2029$879.61$473.81$1,353.42$222,091.45
99Jul 2029$881.48$471.94$1,353.42$221,209.97
100Aug 2029$883.35$470.07$1,353.42$220,326.62
101Sep 2029$885.23$468.19$1,353.42$219,441.39
102Oct 2029$887.11$466.31$1,353.42$218,554.28
103Nov 2029$888.99$464.43$1,353.42$217,665.29
104Dec 2029$890.88$462.54$1,353.42$216,774.41
2029 Total$10,566.78$5,674.26$16,241.04
105Jan 2030$892.77$460.65$1,353.42$215,881.64
106Feb 2030$894.67$458.75$1,353.42$214,986.97
107Mar 2030$896.57$456.85$1,353.42$214,090.40
108Apr 2030$898.48$454.94$1,353.42$213,191.92
109May 2030$900.39$453.03$1,353.42$212,291.53
110Jun 2030$902.30$451.12$1,353.42$211,389.23
111Jul 2030$904.22$449.20$1,353.42$210,485.01
112Aug 2030$906.14$447.28$1,353.42$209,578.87
113Sep 2030$908.06$445.36$1,353.42$208,670.81
114Oct 2030$909.99$443.43$1,353.42$207,760.82
115Nov 2030$911.93$441.49$1,353.42$206,848.89
116Dec 2030$913.87$439.55$1,353.42$205,935.02
2030 Total$10,839.39$5,401.65$16,241.04
117Jan 2031$915.81$437.61$1,353.42$205,019.21
118Feb 2031$917.75$435.67$1,353.42$204,101.46
119Mar 2031$919.70$433.72$1,353.42$203,181.76
120Apr 2031$921.66$431.76$1,353.42$202,260.10
121May 2031$923.62$429.80$1,353.42$201,336.48
122Jun 2031$925.58$427.84$1,353.42$200,410.90
123Jul 2031$927.55$425.87$1,353.42$199,483.35
124Aug 2031$929.52$423.90$1,353.42$198,553.83
125Sep 2031$931.49$421.93$1,353.42$197,622.34
126Oct 2031$933.47$419.95$1,353.42$196,688.87
127Nov 2031$935.46$417.96$1,353.42$195,753.41
128Dec 2031$937.44$415.98$1,353.42$194,815.97
2031 Total$11,119.05$5,121.99$16,241.04
129Jan 2032$939.44$413.98$1,353.42$193,876.53
130Feb 2032$941.43$411.99$1,353.42$192,935.10
131Mar 2032$943.43$409.99$1,353.42$191,991.67
132Apr 2032$945.44$407.98$1,353.42$191,046.23
133May 2032$947.45$405.97$1,353.42$190,098.78
134Jun 2032$949.46$403.96$1,353.42$189,149.32
135Jul 2032$951.48$401.94$1,353.42$188,197.84
136Aug 2032$953.50$399.92$1,353.42$187,244.34
137Sep 2032$955.53$397.89$1,353.42$186,288.81
138Oct 2032$957.56$395.86$1,353.42$185,331.25
139Nov 2032$959.59$393.83$1,353.42$184,371.66
140Dec 2032$961.63$391.79$1,353.42$183,410.03
2032 Total$11,405.94$4,835.1$16,241.04
141Jan 2033$963.67$389.75$1,353.42$182,446.36
142Feb 2033$965.72$387.70$1,353.42$181,480.64
143Mar 2033$967.77$385.65$1,353.42$180,512.87
144Apr 2033$969.83$383.59$1,353.42$179,543.04
145May 2033$971.89$381.53$1,353.42$178,571.15
146Jun 2033$973.96$379.46$1,353.42$177,597.19
147Jul 2033$976.03$377.39$1,353.42$176,621.16
148Aug 2033$978.10$375.32$1,353.42$175,643.06
149Sep 2033$980.18$373.24$1,353.42$174,662.88
150Oct 2033$982.26$371.16$1,353.42$173,680.62
151Nov 2033$984.35$369.07$1,353.42$172,696.27
152Dec 2033$986.44$366.98$1,353.42$171,709.83
2033 Total$11,700.2$4,540.84$16,241.04
153Jan 2034$988.54$364.88$1,353.42$170,721.29
154Feb 2034$990.64$362.78$1,353.42$169,730.65
155Mar 2034$992.74$360.68$1,353.42$168,737.91
156Apr 2034$994.85$358.57$1,353.42$167,743.06
157May 2034$996.97$356.45$1,353.42$166,746.09
158Jun 2034$999.08$354.34$1,353.42$165,747.01
159Jul 2034$1,001.21$352.21$1,353.42$164,745.80
160Aug 2034$1,003.34$350.08$1,353.42$163,742.46
161Sep 2034$1,005.47$347.95$1,353.42$162,736.99
162Oct 2034$1,007.60$345.82$1,353.42$161,729.39
163Nov 2034$1,009.75$343.67$1,353.42$160,719.64
164Dec 2034$1,011.89$341.53$1,353.42$159,707.75
2034 Total$12,002.08$4,238.96$16,241.04
165Jan 2035$1,014.04$339.38$1,353.42$158,693.71
166Feb 2035$1,016.20$337.22$1,353.42$157,677.51
167Mar 2035$1,018.36$335.06$1,353.42$156,659.15
168Apr 2035$1,020.52$332.90$1,353.42$155,638.63
169May 2035$1,022.69$330.73$1,353.42$154,615.94
170Jun 2035$1,024.86$328.56$1,353.42$153,591.08
171Jul 2035$1,027.04$326.38$1,353.42$152,564.04
172Aug 2035$1,029.22$324.20$1,353.42$151,534.82
173Sep 2035$1,031.41$322.01$1,353.42$150,503.41
174Oct 2035$1,033.60$319.82$1,353.42$149,469.81
175Nov 2035$1,035.80$317.62$1,353.42$148,434.01
176Dec 2035$1,038.00$315.42$1,353.42$147,396.01
2035 Total$12,311.74$3,929.3$16,241.04
177Jan 2036$1,040.20$313.22$1,353.42$146,355.81
178Feb 2036$1,042.41$311.01$1,353.42$145,313.40
179Mar 2036$1,044.63$308.79$1,353.42$144,268.77
180Apr 2036$1,046.85$306.57$1,353.42$143,221.92
181May 2036$1,049.07$304.35$1,353.42$142,172.85
182Jun 2036$1,051.30$302.12$1,353.42$141,121.55
183Jul 2036$1,053.54$299.88$1,353.42$140,068.01
184Aug 2036$1,055.78$297.64$1,353.42$139,012.23
185Sep 2036$1,058.02$295.40$1,353.42$137,954.21
186Oct 2036$1,060.27$293.15$1,353.42$136,893.94
187Nov 2036$1,062.52$290.90$1,353.42$135,831.42
188Dec 2036$1,064.78$288.64$1,353.42$134,766.64
2036 Total$12,629.37$3,611.67$16,241.04
189Jan 2037$1,067.04$286.38$1,353.42$133,699.60
190Feb 2037$1,069.31$284.11$1,353.42$132,630.29
191Mar 2037$1,071.58$281.84$1,353.42$131,558.71
192Apr 2037$1,073.86$279.56$1,353.42$130,484.85
193May 2037$1,076.14$277.28$1,353.42$129,408.71
194Jun 2037$1,078.43$274.99$1,353.42$128,330.28
195Jul 2037$1,080.72$272.70$1,353.42$127,249.56
196Aug 2037$1,083.01$270.41$1,353.42$126,166.55
197Sep 2037$1,085.32$268.10$1,353.42$125,081.23
198Oct 2037$1,087.62$265.80$1,353.42$123,993.61
199Nov 2037$1,089.93$263.49$1,353.42$122,903.68
200Dec 2037$1,092.25$261.17$1,353.42$121,811.43
2037 Total$12,955.21$3,285.83$16,241.04
201Jan 2038$1,094.57$258.85$1,353.42$120,716.86
202Feb 2038$1,096.90$256.52$1,353.42$119,619.96
203Mar 2038$1,099.23$254.19$1,353.42$118,520.73
204Apr 2038$1,101.56$251.86$1,353.42$117,419.17
205May 2038$1,103.90$249.52$1,353.42$116,315.27
206Jun 2038$1,106.25$247.17$1,353.42$115,209.02
207Jul 2038$1,108.60$244.82$1,353.42$114,100.42
208Aug 2038$1,110.96$242.46$1,353.42$112,989.46
209Sep 2038$1,113.32$240.10$1,353.42$111,876.14
210Oct 2038$1,115.68$237.74$1,353.42$110,760.46
211Nov 2038$1,118.05$235.37$1,353.42$109,642.41
212Dec 2038$1,120.43$232.99$1,353.42$108,521.98
2038 Total$13,289.45$2,951.59$16,241.04
213Jan 2039$1,122.81$230.61$1,353.42$107,399.17
214Feb 2039$1,125.20$228.22$1,353.42$106,273.97
215Mar 2039$1,127.59$225.83$1,353.42$105,146.38
216Apr 2039$1,129.98$223.44$1,353.42$104,016.40
217May 2039$1,132.39$221.03$1,353.42$102,884.01
218Jun 2039$1,134.79$218.63$1,353.42$101,749.22
219Jul 2039$1,137.20$216.22$1,353.42$100,612.02
220Aug 2039$1,139.62$213.80$1,353.42$99,472.40
221Sep 2039$1,142.04$211.38$1,353.42$98,330.36
222Oct 2039$1,144.47$208.95$1,353.42$97,185.89
223Nov 2039$1,146.90$206.52$1,353.42$96,038.99
224Dec 2039$1,149.34$204.08$1,353.42$94,889.65
2039 Total$13,632.33$2,608.71$16,241.04
225Jan 2040$1,151.78$201.64$1,353.42$93,737.87
226Feb 2040$1,154.23$199.19$1,353.42$92,583.64
227Mar 2040$1,156.68$196.74$1,353.42$91,426.96
228Apr 2040$1,159.14$194.28$1,353.42$90,267.82
229May 2040$1,161.60$191.82$1,353.42$89,106.22
230Jun 2040$1,164.07$189.35$1,353.42$87,942.15
231Jul 2040$1,166.54$186.88$1,353.42$86,775.61
232Aug 2040$1,169.02$184.40$1,353.42$85,606.59
233Sep 2040$1,171.51$181.91$1,353.42$84,435.08
234Oct 2040$1,174.00$179.42$1,353.42$83,261.08
235Nov 2040$1,176.49$176.93$1,353.42$82,084.59
236Dec 2040$1,178.99$174.43$1,353.42$80,905.60
2040 Total$13,984.05$2,256.99$16,241.04
237Jan 2041$1,181.50$171.92$1,353.42$79,724.10
238Feb 2041$1,184.01$169.41$1,353.42$78,540.09
239Mar 2041$1,186.52$166.90$1,353.42$77,353.57
240Apr 2041$1,189.04$164.38$1,353.42$76,164.53
241May 2041$1,191.57$161.85$1,353.42$74,972.96
242Jun 2041$1,194.10$159.32$1,353.42$73,778.86
243Jul 2041$1,196.64$156.78$1,353.42$72,582.22
244Aug 2041$1,199.18$154.24$1,353.42$71,383.04
245Sep 2041$1,201.73$151.69$1,353.42$70,181.31
246Oct 2041$1,204.28$149.14$1,353.42$68,977.03
247Nov 2041$1,206.84$146.58$1,353.42$67,770.19
248Dec 2041$1,209.41$144.01$1,353.42$66,560.78
2041 Total$14,344.82$1,896.22$16,241.04
249Jan 2042$1,211.98$141.44$1,353.42$65,348.80
250Feb 2042$1,214.55$138.87$1,353.42$64,134.25
251Mar 2042$1,217.13$136.29$1,353.42$62,917.12
252Apr 2042$1,219.72$133.70$1,353.42$61,697.40
253May 2042$1,222.31$131.11$1,353.42$60,475.09
254Jun 2042$1,224.91$128.51$1,353.42$59,250.18
255Jul 2042$1,227.51$125.91$1,353.42$58,022.67
256Aug 2042$1,230.12$123.30$1,353.42$56,792.55
257Sep 2042$1,232.74$120.68$1,353.42$55,559.81
258Oct 2042$1,235.36$118.06$1,353.42$54,324.45
259Nov 2042$1,237.98$115.44$1,353.42$53,086.47
260Dec 2042$1,240.61$112.81$1,353.42$51,845.86
2042 Total$14,714.92$1,526.12$16,241.04
261Jan 2043$1,243.25$110.17$1,353.42$50,602.61
262Feb 2043$1,245.89$107.53$1,353.42$49,356.72
263Mar 2043$1,248.54$104.88$1,353.42$48,108.18
264Apr 2043$1,251.19$102.23$1,353.42$46,856.99
265May 2043$1,253.85$99.57$1,353.42$45,603.14
266Jun 2043$1,256.51$96.91$1,353.42$44,346.63
267Jul 2043$1,259.18$94.24$1,353.42$43,087.45
268Aug 2043$1,261.86$91.56$1,353.42$41,825.59
269Sep 2043$1,264.54$88.88$1,353.42$40,561.05
270Oct 2043$1,267.23$86.19$1,353.42$39,293.82
271Nov 2043$1,269.92$83.50$1,353.42$38,023.90
272Dec 2043$1,272.62$80.80$1,353.42$36,751.28
2043 Total$15,094.58$1,146.46$16,241.04
273Jan 2044$1,275.32$78.10$1,353.42$35,475.96
274Feb 2044$1,278.03$75.39$1,353.42$34,197.93
275Mar 2044$1,280.75$72.67$1,353.42$32,917.18
276Apr 2044$1,283.47$69.95$1,353.42$31,633.71
277May 2044$1,286.20$67.22$1,353.42$30,347.51
278Jun 2044$1,288.93$64.49$1,353.42$29,058.58
279Jul 2044$1,291.67$61.75$1,353.42$27,766.91
280Aug 2044$1,294.42$59.00$1,353.42$26,472.49
281Sep 2044$1,297.17$56.25$1,353.42$25,175.32
282Oct 2044$1,299.92$53.50$1,353.42$23,875.40
283Nov 2044$1,302.68$50.74$1,353.42$22,572.72
284Dec 2044$1,305.45$47.97$1,353.42$21,267.27
2044 Total$15,484.01$757.03$16,241.04
285Jan 2045$1,308.23$45.19$1,353.42$19,959.04
286Feb 2045$1,311.01$42.41$1,353.42$18,648.03
287Mar 2045$1,313.79$39.63$1,353.42$17,334.24
288Apr 2045$1,316.58$36.84$1,353.42$16,017.66
289May 2045$1,319.38$34.04$1,353.42$14,698.28
290Jun 2045$1,322.19$31.23$1,353.42$13,376.09
291Jul 2045$1,325.00$28.42$1,353.42$12,051.09
292Aug 2045$1,327.81$25.61$1,353.42$10,723.28
293Sep 2045$1,330.63$22.79$1,353.42$9,392.65
294Oct 2045$1,333.46$19.96$1,353.42$8,059.19
295Nov 2045$1,336.29$17.13$1,353.42$6,722.90
296Dec 2045$1,339.13$14.29$1,353.42$5,383.77
2045 Total$15,883.5$357.54$16,241.04
297Jan 2046$1,341.98$11.44$1,353.42$4,041.79
298Feb 2046$1,344.83$8.59$1,353.42$2,696.96
299Mar 2046$1,347.69$5.73$1,353.42$1,349.27
300Apr 2046$1,349.27$2.87$1,352.14$0.00
2046 Total$5,383.77$28.63$5,412.4