SmartFix Investment Loan (Principal and Interest) 3 Years from Adelaide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.31%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,471
Number of Repayments
300
Total Interest Paid
$141,300
Total repayments
$441,300
DatePrincipleInterestPaymentBalance
1Dec 2019$643.97$827.50$1,471.47$299,356.03
2019 Total$643.97$827.5$1,471.47
2Jan 2020$645.75$825.72$1,471.47$298,710.28
3Feb 2020$647.53$823.94$1,471.47$298,062.75
4Mar 2020$649.31$822.16$1,471.47$297,413.44
5Apr 2020$651.10$820.37$1,471.47$296,762.34
6May 2020$652.90$818.57$1,471.47$296,109.44
7Jun 2020$654.70$816.77$1,471.47$295,454.74
8Jul 2020$656.51$814.96$1,471.47$294,798.23
9Aug 2020$658.32$813.15$1,471.47$294,139.91
10Sep 2020$660.13$811.34$1,471.47$293,479.78
11Oct 2020$661.95$809.52$1,471.47$292,817.83
12Nov 2020$663.78$807.69$1,471.47$292,154.05
13Dec 2020$665.61$805.86$1,471.47$291,488.44
2020 Total$7,867.59$9,790.05$17,657.64
14Jan 2021$667.45$804.02$1,471.47$290,820.99
15Feb 2021$669.29$802.18$1,471.47$290,151.70
16Mar 2021$671.13$800.34$1,471.47$289,480.57
17Apr 2021$672.99$798.48$1,471.47$288,807.58
18May 2021$674.84$796.63$1,471.47$288,132.74
19Jun 2021$676.70$794.77$1,471.47$287,456.04
20Jul 2021$678.57$792.90$1,471.47$286,777.47
21Aug 2021$680.44$791.03$1,471.47$286,097.03
22Sep 2021$682.32$789.15$1,471.47$285,414.71
23Oct 2021$684.20$787.27$1,471.47$284,730.51
24Nov 2021$686.09$785.38$1,471.47$284,044.42
25Dec 2021$687.98$783.49$1,471.47$283,356.44
2021 Total$8,132$9,525.64$17,657.64
26Jan 2022$689.88$781.59$1,471.47$282,666.56
27Feb 2022$691.78$779.69$1,471.47$281,974.78
28Mar 2022$693.69$777.78$1,471.47$281,281.09
29Apr 2022$695.60$775.87$1,471.47$280,585.49
30May 2022$697.52$773.95$1,471.47$279,887.97
31Jun 2022$699.45$772.02$1,471.47$279,188.52
32Jul 2022$701.37$770.10$1,471.47$278,487.15
33Aug 2022$703.31$768.16$1,471.47$277,783.84
34Sep 2022$705.25$766.22$1,471.47$277,078.59
35Oct 2022$707.19$764.28$1,471.47$276,371.40
36Nov 2022$709.15$762.32$1,471.47$275,662.25
37Dec 2022$711.10$760.37$1,471.47$274,951.15
2022 Total$8,405.29$9,252.35$17,657.64
38Jan 2023$713.06$758.41$1,471.47$274,238.09
39Feb 2023$715.03$756.44$1,471.47$273,523.06
40Mar 2023$717.00$754.47$1,471.47$272,806.06
41Apr 2023$718.98$752.49$1,471.47$272,087.08
42May 2023$720.96$750.51$1,471.47$271,366.12
43Jun 2023$722.95$748.52$1,471.47$270,643.17
44Jul 2023$724.95$746.52$1,471.47$269,918.22
45Aug 2023$726.95$744.52$1,471.47$269,191.27
46Sep 2023$728.95$742.52$1,471.47$268,462.32
47Oct 2023$730.96$740.51$1,471.47$267,731.36
48Nov 2023$732.98$738.49$1,471.47$266,998.38
49Dec 2023$735.00$736.47$1,471.47$266,263.38
2023 Total$8,687.77$8,969.87$17,657.64
50Jan 2024$737.03$734.44$1,471.47$265,526.35
51Feb 2024$739.06$732.41$1,471.47$264,787.29
52Mar 2024$741.10$730.37$1,471.47$264,046.19
53Apr 2024$743.14$728.33$1,471.47$263,303.05
54May 2024$745.19$726.28$1,471.47$262,557.86
55Jun 2024$747.25$724.22$1,471.47$261,810.61
56Jul 2024$749.31$722.16$1,471.47$261,061.30
57Aug 2024$751.38$720.09$1,471.47$260,309.92
58Sep 2024$753.45$718.02$1,471.47$259,556.47
59Oct 2024$755.53$715.94$1,471.47$258,800.94
60Nov 2024$757.61$713.86$1,471.47$258,043.33
61Dec 2024$759.70$711.77$1,471.47$257,283.63
2024 Total$8,979.75$8,677.89$17,657.64
62Jan 2025$761.80$709.67$1,471.47$256,521.83
63Feb 2025$763.90$707.57$1,471.47$255,757.93
64Mar 2025$766.00$705.47$1,471.47$254,991.93
65Apr 2025$768.12$703.35$1,471.47$254,223.81
66May 2025$770.24$701.23$1,471.47$253,453.57
67Jun 2025$772.36$699.11$1,471.47$252,681.21
68Jul 2025$774.49$696.98$1,471.47$251,906.72
69Aug 2025$776.63$694.84$1,471.47$251,130.09
70Sep 2025$778.77$692.70$1,471.47$250,351.32
71Oct 2025$780.92$690.55$1,471.47$249,570.40
72Nov 2025$783.07$688.40$1,471.47$248,787.33
73Dec 2025$785.23$686.24$1,471.47$248,002.10
2025 Total$9,281.53$8,376.11$17,657.64
74Jan 2026$787.40$684.07$1,471.47$247,214.70
75Feb 2026$789.57$681.90$1,471.47$246,425.13
76Mar 2026$791.75$679.72$1,471.47$245,633.38
77Apr 2026$793.93$677.54$1,471.47$244,839.45
78May 2026$796.12$675.35$1,471.47$244,043.33
79Jun 2026$798.32$673.15$1,471.47$243,245.01
80Jul 2026$800.52$670.95$1,471.47$242,444.49
81Aug 2026$802.73$668.74$1,471.47$241,641.76
82Sep 2026$804.94$666.53$1,471.47$240,836.82
83Oct 2026$807.16$664.31$1,471.47$240,029.66
84Nov 2026$809.39$662.08$1,471.47$239,220.27
85Dec 2026$811.62$659.85$1,471.47$238,408.65
2026 Total$9,593.45$8,064.19$17,657.64
86Jan 2027$813.86$657.61$1,471.47$237,594.79
87Feb 2027$816.10$655.37$1,471.47$236,778.69
88Mar 2027$818.36$653.11$1,471.47$235,960.33
89Apr 2027$820.61$650.86$1,471.47$235,139.72
90May 2027$822.88$648.59$1,471.47$234,316.84
91Jun 2027$825.15$646.32$1,471.47$233,491.69
92Jul 2027$827.42$644.05$1,471.47$232,664.27
93Aug 2027$829.70$641.77$1,471.47$231,834.57
94Sep 2027$831.99$639.48$1,471.47$231,002.58
95Oct 2027$834.29$637.18$1,471.47$230,168.29
96Nov 2027$836.59$634.88$1,471.47$229,331.70
97Dec 2027$838.90$632.57$1,471.47$228,492.80
2027 Total$9,915.85$7,741.79$17,657.64
98Jan 2028$841.21$630.26$1,471.47$227,651.59
99Feb 2028$843.53$627.94$1,471.47$226,808.06
100Mar 2028$845.86$625.61$1,471.47$225,962.20
101Apr 2028$848.19$623.28$1,471.47$225,114.01
102May 2028$850.53$620.94$1,471.47$224,263.48
103Jun 2028$852.88$618.59$1,471.47$223,410.60
104Jul 2028$855.23$616.24$1,471.47$222,555.37
105Aug 2028$857.59$613.88$1,471.47$221,697.78
106Sep 2028$859.95$611.52$1,471.47$220,837.83
107Oct 2028$862.33$609.14$1,471.47$219,975.50
108Nov 2028$864.70$606.77$1,471.47$219,110.80
109Dec 2028$867.09$604.38$1,471.47$218,243.71
2028 Total$10,249.09$7,408.55$17,657.64
110Jan 2029$869.48$601.99$1,471.47$217,374.23
111Feb 2029$871.88$599.59$1,471.47$216,502.35
112Mar 2029$874.28$597.19$1,471.47$215,628.07
113Apr 2029$876.70$594.77$1,471.47$214,751.37
114May 2029$879.11$592.36$1,471.47$213,872.26
115Jun 2029$881.54$589.93$1,471.47$212,990.72
116Jul 2029$883.97$587.50$1,471.47$212,106.75
117Aug 2029$886.41$585.06$1,471.47$211,220.34
118Sep 2029$888.85$582.62$1,471.47$210,331.49
119Oct 2029$891.31$580.16$1,471.47$209,440.18
120Nov 2029$893.76$577.71$1,471.47$208,546.42
121Dec 2029$896.23$575.24$1,471.47$207,650.19
2029 Total$10,593.52$7,064.12$17,657.64
122Jan 2030$898.70$572.77$1,471.47$206,751.49
123Feb 2030$901.18$570.29$1,471.47$205,850.31
124Mar 2030$903.67$567.80$1,471.47$204,946.64
125Apr 2030$906.16$565.31$1,471.47$204,040.48
126May 2030$908.66$562.81$1,471.47$203,131.82
127Jun 2030$911.16$560.31$1,471.47$202,220.66
128Jul 2030$913.68$557.79$1,471.47$201,306.98
129Aug 2030$916.20$555.27$1,471.47$200,390.78
130Sep 2030$918.73$552.74$1,471.47$199,472.05
131Oct 2030$921.26$550.21$1,471.47$198,550.79
132Nov 2030$923.80$547.67$1,471.47$197,626.99
133Dec 2030$926.35$545.12$1,471.47$196,700.64
2030 Total$10,949.55$6,708.09$17,657.64
134Jan 2031$928.90$542.57$1,471.47$195,771.74
135Feb 2031$931.47$540.00$1,471.47$194,840.27
136Mar 2031$934.04$537.43$1,471.47$193,906.23
137Apr 2031$936.61$534.86$1,471.47$192,969.62
138May 2031$939.20$532.27$1,471.47$192,030.42
139Jun 2031$941.79$529.68$1,471.47$191,088.63
140Jul 2031$944.38$527.09$1,471.47$190,144.25
141Aug 2031$946.99$524.48$1,471.47$189,197.26
142Sep 2031$949.60$521.87$1,471.47$188,247.66
143Oct 2031$952.22$519.25$1,471.47$187,295.44
144Nov 2031$954.85$516.62$1,471.47$186,340.59
145Dec 2031$957.48$513.99$1,471.47$185,383.11
2031 Total$11,317.53$6,340.11$17,657.64
146Jan 2032$960.12$511.35$1,471.47$184,422.99
147Feb 2032$962.77$508.70$1,471.47$183,460.22
148Mar 2032$965.43$506.04$1,471.47$182,494.79
149Apr 2032$968.09$503.38$1,471.47$181,526.70
150May 2032$970.76$500.71$1,471.47$180,555.94
151Jun 2032$973.44$498.03$1,471.47$179,582.50
152Jul 2032$976.12$495.35$1,471.47$178,606.38
153Aug 2032$978.81$492.66$1,471.47$177,627.57
154Sep 2032$981.51$489.96$1,471.47$176,646.06
155Oct 2032$984.22$487.25$1,471.47$175,661.84
156Nov 2032$986.94$484.53$1,471.47$174,674.90
157Dec 2032$989.66$481.81$1,471.47$173,685.24
2032 Total$11,697.87$5,959.77$17,657.64
158Jan 2033$992.39$479.08$1,471.47$172,692.85
159Feb 2033$995.13$476.34$1,471.47$171,697.72
160Mar 2033$997.87$473.60$1,471.47$170,699.85
161Apr 2033$1,000.62$470.85$1,471.47$169,699.23
162May 2033$1,003.38$468.09$1,471.47$168,695.85
163Jun 2033$1,006.15$465.32$1,471.47$167,689.70
164Jul 2033$1,008.93$462.54$1,471.47$166,680.77
165Aug 2033$1,011.71$459.76$1,471.47$165,669.06
166Sep 2033$1,014.50$456.97$1,471.47$164,654.56
167Oct 2033$1,017.30$454.17$1,471.47$163,637.26
168Nov 2033$1,020.10$451.37$1,471.47$162,617.16
169Dec 2033$1,022.92$448.55$1,471.47$161,594.24
2033 Total$12,091$5,566.64$17,657.64
170Jan 2034$1,025.74$445.73$1,471.47$160,568.50
171Feb 2034$1,028.57$442.90$1,471.47$159,539.93
172Mar 2034$1,031.41$440.06$1,471.47$158,508.52
173Apr 2034$1,034.25$437.22$1,471.47$157,474.27
174May 2034$1,037.10$434.37$1,471.47$156,437.17
175Jun 2034$1,039.96$431.51$1,471.47$155,397.21
176Jul 2034$1,042.83$428.64$1,471.47$154,354.38
177Aug 2034$1,045.71$425.76$1,471.47$153,308.67
178Sep 2034$1,048.59$422.88$1,471.47$152,260.08
179Oct 2034$1,051.49$419.98$1,471.47$151,208.59
180Nov 2034$1,054.39$417.08$1,471.47$150,154.20
181Dec 2034$1,057.29$414.18$1,471.47$149,096.91
2034 Total$12,497.33$5,160.31$17,657.64
182Jan 2035$1,060.21$411.26$1,471.47$148,036.70
183Feb 2035$1,063.14$408.33$1,471.47$146,973.56
184Mar 2035$1,066.07$405.40$1,471.47$145,907.49
185Apr 2035$1,069.01$402.46$1,471.47$144,838.48
186May 2035$1,071.96$399.51$1,471.47$143,766.52
187Jun 2035$1,074.91$396.56$1,471.47$142,691.61
188Jul 2035$1,077.88$393.59$1,471.47$141,613.73
189Aug 2035$1,080.85$390.62$1,471.47$140,532.88
190Sep 2035$1,083.83$387.64$1,471.47$139,449.05
191Oct 2035$1,086.82$384.65$1,471.47$138,362.23
192Nov 2035$1,089.82$381.65$1,471.47$137,272.41
193Dec 2035$1,092.83$378.64$1,471.47$136,179.58
2035 Total$12,917.33$4,740.31$17,657.64
194Jan 2036$1,095.84$375.63$1,471.47$135,083.74
195Feb 2036$1,098.86$372.61$1,471.47$133,984.88
196Mar 2036$1,101.90$369.57$1,471.47$132,882.98
197Apr 2036$1,104.93$366.54$1,471.47$131,778.05
198May 2036$1,107.98$363.49$1,471.47$130,670.07
199Jun 2036$1,111.04$360.43$1,471.47$129,559.03
200Jul 2036$1,114.10$357.37$1,471.47$128,444.93
201Aug 2036$1,117.18$354.29$1,471.47$127,327.75
202Sep 2036$1,120.26$351.21$1,471.47$126,207.49
203Oct 2036$1,123.35$348.12$1,471.47$125,084.14
204Nov 2036$1,126.45$345.02$1,471.47$123,957.69
205Dec 2036$1,129.55$341.92$1,471.47$122,828.14
2036 Total$13,351.44$4,306.2$17,657.64
206Jan 2037$1,132.67$338.80$1,471.47$121,695.47
207Feb 2037$1,135.79$335.68$1,471.47$120,559.68
208Mar 2037$1,138.93$332.54$1,471.47$119,420.75
209Apr 2037$1,142.07$329.40$1,471.47$118,278.68
210May 2037$1,145.22$326.25$1,471.47$117,133.46
211Jun 2037$1,148.38$323.09$1,471.47$115,985.08
212Jul 2037$1,151.54$319.93$1,471.47$114,833.54
213Aug 2037$1,154.72$316.75$1,471.47$113,678.82
214Sep 2037$1,157.91$313.56$1,471.47$112,520.91
215Oct 2037$1,161.10$310.37$1,471.47$111,359.81
216Nov 2037$1,164.30$307.17$1,471.47$110,195.51
217Dec 2037$1,167.51$303.96$1,471.47$109,028.00
2037 Total$13,800.14$3,857.5$17,657.64
218Jan 2038$1,170.73$300.74$1,471.47$107,857.27
219Feb 2038$1,173.96$297.51$1,471.47$106,683.31
220Mar 2038$1,177.20$294.27$1,471.47$105,506.11
221Apr 2038$1,180.45$291.02$1,471.47$104,325.66
222May 2038$1,183.71$287.76$1,471.47$103,141.95
223Jun 2038$1,186.97$284.50$1,471.47$101,954.98
224Jul 2038$1,190.24$281.23$1,471.47$100,764.74
225Aug 2038$1,193.53$277.94$1,471.47$99,571.21
226Sep 2038$1,196.82$274.65$1,471.47$98,374.39
227Oct 2038$1,200.12$271.35$1,471.47$97,174.27
228Nov 2038$1,203.43$268.04$1,471.47$95,970.84
229Dec 2038$1,206.75$264.72$1,471.47$94,764.09
2038 Total$14,263.91$3,393.73$17,657.64
230Jan 2039$1,210.08$261.39$1,471.47$93,554.01
231Feb 2039$1,213.42$258.05$1,471.47$92,340.59
232Mar 2039$1,216.76$254.71$1,471.47$91,123.83
233Apr 2039$1,220.12$251.35$1,471.47$89,903.71
234May 2039$1,223.49$247.98$1,471.47$88,680.22
235Jun 2039$1,226.86$244.61$1,471.47$87,453.36
236Jul 2039$1,230.24$241.23$1,471.47$86,223.12
237Aug 2039$1,233.64$237.83$1,471.47$84,989.48
238Sep 2039$1,237.04$234.43$1,471.47$83,752.44
239Oct 2039$1,240.45$231.02$1,471.47$82,511.99
240Nov 2039$1,243.87$227.60$1,471.47$81,268.12
241Dec 2039$1,247.31$224.16$1,471.47$80,020.81
2039 Total$14,743.28$2,914.36$17,657.64
242Jan 2040$1,250.75$220.72$1,471.47$78,770.06
243Feb 2040$1,254.20$217.27$1,471.47$77,515.86
244Mar 2040$1,257.66$213.81$1,471.47$76,258.20
245Apr 2040$1,261.12$210.35$1,471.47$74,997.08
246May 2040$1,264.60$206.87$1,471.47$73,732.48
247Jun 2040$1,268.09$203.38$1,471.47$72,464.39
248Jul 2040$1,271.59$199.88$1,471.47$71,192.80
249Aug 2040$1,275.10$196.37$1,471.47$69,917.70
250Sep 2040$1,278.61$192.86$1,471.47$68,639.09
251Oct 2040$1,282.14$189.33$1,471.47$67,356.95
252Nov 2040$1,285.68$185.79$1,471.47$66,071.27
253Dec 2040$1,289.22$182.25$1,471.47$64,782.05
2040 Total$15,238.76$2,418.88$17,657.64
254Jan 2041$1,292.78$178.69$1,471.47$63,489.27
255Feb 2041$1,296.35$175.12$1,471.47$62,192.92
256Mar 2041$1,299.92$171.55$1,471.47$60,893.00
257Apr 2041$1,303.51$167.96$1,471.47$59,589.49
258May 2041$1,307.10$164.37$1,471.47$58,282.39
259Jun 2041$1,310.71$160.76$1,471.47$56,971.68
260Jul 2041$1,314.32$157.15$1,471.47$55,657.36
261Aug 2041$1,317.95$153.52$1,471.47$54,339.41
262Sep 2041$1,321.58$149.89$1,471.47$53,017.83
263Oct 2041$1,325.23$146.24$1,471.47$51,692.60
264Nov 2041$1,328.88$142.59$1,471.47$50,363.72
265Dec 2041$1,332.55$138.92$1,471.47$49,031.17
2041 Total$15,750.88$1,906.76$17,657.64
266Jan 2042$1,336.23$135.24$1,471.47$47,694.94
267Feb 2042$1,339.91$131.56$1,471.47$46,355.03
268Mar 2042$1,343.61$127.86$1,471.47$45,011.42
269Apr 2042$1,347.31$124.16$1,471.47$43,664.11
270May 2042$1,351.03$120.44$1,471.47$42,313.08
271Jun 2042$1,354.76$116.71$1,471.47$40,958.32
272Jul 2042$1,358.49$112.98$1,471.47$39,599.83
273Aug 2042$1,362.24$109.23$1,471.47$38,237.59
274Sep 2042$1,366.00$105.47$1,471.47$36,871.59
275Oct 2042$1,369.77$101.70$1,471.47$35,501.82
276Nov 2042$1,373.54$97.93$1,471.47$34,128.28
277Dec 2042$1,377.33$94.14$1,471.47$32,750.95
2042 Total$16,280.22$1,377.42$17,657.64
278Jan 2043$1,381.13$90.34$1,471.47$31,369.82
279Feb 2043$1,384.94$86.53$1,471.47$29,984.88
280Mar 2043$1,388.76$82.71$1,471.47$28,596.12
281Apr 2043$1,392.59$78.88$1,471.47$27,203.53
282May 2043$1,396.43$75.04$1,471.47$25,807.10
283Jun 2043$1,400.29$71.18$1,471.47$24,406.81
284Jul 2043$1,404.15$67.32$1,471.47$23,002.66
285Aug 2043$1,408.02$63.45$1,471.47$21,594.64
286Sep 2043$1,411.90$59.57$1,471.47$20,182.74
287Oct 2043$1,415.80$55.67$1,471.47$18,766.94
288Nov 2043$1,419.70$51.77$1,471.47$17,347.24
289Dec 2043$1,423.62$47.85$1,471.47$15,923.62
2043 Total$16,827.33$830.31$17,657.64
290Jan 2044$1,427.55$43.92$1,471.47$14,496.07
291Feb 2044$1,431.49$39.98$1,471.47$13,064.58
292Mar 2044$1,435.43$36.04$1,471.47$11,629.15
293Apr 2044$1,439.39$32.08$1,471.47$10,189.76
294May 2044$1,443.36$28.11$1,471.47$8,746.40
295Jun 2044$1,447.34$24.13$1,471.47$7,299.06
296Jul 2044$1,451.34$20.13$1,471.47$5,847.72
297Aug 2044$1,455.34$16.13$1,471.47$4,392.38
298Sep 2044$1,459.35$12.12$1,471.47$2,933.03
299Oct 2044$1,463.38$8.09$1,471.47$1,469.65
300Nov 2044$1,467.42$4.05$1,471.47$2.23
2044 Total$15,921.39$264.78$16,186.17
Compare your product with the big 4 banks, or add more products to compare
As seen on