Borrow amount

$300,000

Advertised Rate

2.23%

Fixed - 1 year

Loan term
25 Years
Adelaide Bank
Repayment frequency
Monthly
Monthly Repayments
$1,305
Number of repayments
300
Total interest paid
$91,627
Total Repayments

$391,626

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$747.92$557.50$1,305.42$299,252.08
2Dec 2020$749.31$556.11$1,305.42$298,502.77
2020 Total$1,497.23$1,113.61$2,610.84
3Jan 2021$750.70$554.72$1,305.42$297,752.07
4Feb 2021$752.10$553.32$1,305.42$296,999.97
5Mar 2021$753.50$551.92$1,305.42$296,246.47
6Apr 2021$754.90$550.52$1,305.42$295,491.57
7May 2021$756.30$549.12$1,305.42$294,735.27
8Jun 2021$757.70$547.72$1,305.42$293,977.57
9Jul 2021$759.11$546.31$1,305.42$293,218.46
10Aug 2021$760.52$544.90$1,305.42$292,457.94
11Sep 2021$761.94$543.48$1,305.42$291,696.00
12Oct 2021$763.35$542.07$1,305.42$290,932.65
13Nov 2021$764.77$540.65$1,305.42$290,167.88
14Dec 2021$766.19$539.23$1,305.42$289,401.69
2021 Total$9,101.08$6,563.96$15,665.04
15Jan 2022$767.62$537.80$1,305.42$288,634.07
16Feb 2022$769.04$536.38$1,305.42$287,865.03
17Mar 2022$770.47$534.95$1,305.42$287,094.56
18Apr 2022$771.90$533.52$1,305.42$286,322.66
19May 2022$773.34$532.08$1,305.42$285,549.32
20Jun 2022$774.77$530.65$1,305.42$284,774.55
21Jul 2022$776.21$529.21$1,305.42$283,998.34
22Aug 2022$777.66$527.76$1,305.42$283,220.68
23Sep 2022$779.10$526.32$1,305.42$282,441.58
24Oct 2022$780.55$524.87$1,305.42$281,661.03
25Nov 2022$782.00$523.42$1,305.42$280,879.03
26Dec 2022$783.45$521.97$1,305.42$280,095.58
2022 Total$9,306.11$6,358.93$15,665.04
27Jan 2023$784.91$520.51$1,305.42$279,310.67
28Feb 2023$786.37$519.05$1,305.42$278,524.30
29Mar 2023$787.83$517.59$1,305.42$277,736.47
30Apr 2023$789.29$516.13$1,305.42$276,947.18
31May 2023$790.76$514.66$1,305.42$276,156.42
32Jun 2023$792.23$513.19$1,305.42$275,364.19
33Jul 2023$793.70$511.72$1,305.42$274,570.49
34Aug 2023$795.18$510.24$1,305.42$273,775.31
35Sep 2023$796.65$508.77$1,305.42$272,978.66
36Oct 2023$798.13$507.29$1,305.42$272,180.53
37Nov 2023$799.62$505.80$1,305.42$271,380.91
38Dec 2023$801.10$504.32$1,305.42$270,579.81
2023 Total$9,515.77$6,149.27$15,665.04
39Jan 2024$802.59$502.83$1,305.42$269,777.22
40Feb 2024$804.08$501.34$1,305.42$268,973.14
41Mar 2024$805.58$499.84$1,305.42$268,167.56
42Apr 2024$807.08$498.34$1,305.42$267,360.48
43May 2024$808.58$496.84$1,305.42$266,551.90
44Jun 2024$810.08$495.34$1,305.42$265,741.82
45Jul 2024$811.58$493.84$1,305.42$264,930.24
46Aug 2024$813.09$492.33$1,305.42$264,117.15
47Sep 2024$814.60$490.82$1,305.42$263,302.55
48Oct 2024$816.12$489.30$1,305.42$262,486.43
49Nov 2024$817.63$487.79$1,305.42$261,668.80
50Dec 2024$819.15$486.27$1,305.42$260,849.65
2024 Total$9,730.16$5,934.88$15,665.04
51Jan 2025$820.67$484.75$1,305.42$260,028.98
52Feb 2025$822.20$483.22$1,305.42$259,206.78
53Mar 2025$823.73$481.69$1,305.42$258,383.05
54Apr 2025$825.26$480.16$1,305.42$257,557.79
55May 2025$826.79$478.63$1,305.42$256,731.00
56Jun 2025$828.33$477.09$1,305.42$255,902.67
57Jul 2025$829.87$475.55$1,305.42$255,072.80
58Aug 2025$831.41$474.01$1,305.42$254,241.39
59Sep 2025$832.95$472.47$1,305.42$253,408.44
60Oct 2025$834.50$470.92$1,305.42$252,573.94
61Nov 2025$836.05$469.37$1,305.42$251,737.89
62Dec 2025$837.61$467.81$1,305.42$250,900.28
2025 Total$9,949.37$5,715.67$15,665.04
63Jan 2026$839.16$466.26$1,305.42$250,061.12
64Feb 2026$840.72$464.70$1,305.42$249,220.40
65Mar 2026$842.29$463.13$1,305.42$248,378.11
66Apr 2026$843.85$461.57$1,305.42$247,534.26
67May 2026$845.42$460.00$1,305.42$246,688.84
68Jun 2026$846.99$458.43$1,305.42$245,841.85
69Jul 2026$848.56$456.86$1,305.42$244,993.29
70Aug 2026$850.14$455.28$1,305.42$244,143.15
71Sep 2026$851.72$453.70$1,305.42$243,291.43
72Oct 2026$853.30$452.12$1,305.42$242,438.13
73Nov 2026$854.89$450.53$1,305.42$241,583.24
74Dec 2026$856.48$448.94$1,305.42$240,726.76
2026 Total$10,173.52$5,491.52$15,665.04
75Jan 2027$858.07$447.35$1,305.42$239,868.69
76Feb 2027$859.66$445.76$1,305.42$239,009.03
77Mar 2027$861.26$444.16$1,305.42$238,147.77
78Apr 2027$862.86$442.56$1,305.42$237,284.91
79May 2027$864.47$440.95$1,305.42$236,420.44
80Jun 2027$866.07$439.35$1,305.42$235,554.37
81Jul 2027$867.68$437.74$1,305.42$234,686.69
82Aug 2027$869.29$436.13$1,305.42$233,817.40
83Sep 2027$870.91$434.51$1,305.42$232,946.49
84Oct 2027$872.53$432.89$1,305.42$232,073.96
85Nov 2027$874.15$431.27$1,305.42$231,199.81
86Dec 2027$875.77$429.65$1,305.42$230,324.04
2027 Total$10,402.72$5,262.32$15,665.04
87Jan 2028$877.40$428.02$1,305.42$229,446.64
88Feb 2028$879.03$426.39$1,305.42$228,567.61
89Mar 2028$880.67$424.75$1,305.42$227,686.94
90Apr 2028$882.30$423.12$1,305.42$226,804.64
91May 2028$883.94$421.48$1,305.42$225,920.70
92Jun 2028$885.58$419.84$1,305.42$225,035.12
93Jul 2028$887.23$418.19$1,305.42$224,147.89
94Aug 2028$888.88$416.54$1,305.42$223,259.01
95Sep 2028$890.53$414.89$1,305.42$222,368.48
96Oct 2028$892.19$413.23$1,305.42$221,476.29
97Nov 2028$893.84$411.58$1,305.42$220,582.45
98Dec 2028$895.50$409.92$1,305.42$219,686.95
2028 Total$10,637.09$5,027.95$15,665.04
99Jan 2029$897.17$408.25$1,305.42$218,789.78
100Feb 2029$898.84$406.58$1,305.42$217,890.94
101Mar 2029$900.51$404.91$1,305.42$216,990.43
102Apr 2029$902.18$403.24$1,305.42$216,088.25
103May 2029$903.86$401.56$1,305.42$215,184.39
104Jun 2029$905.54$399.88$1,305.42$214,278.85
105Jul 2029$907.22$398.20$1,305.42$213,371.63
106Aug 2029$908.90$396.52$1,305.42$212,462.73
107Sep 2029$910.59$394.83$1,305.42$211,552.14
108Oct 2029$912.29$393.13$1,305.42$210,639.85
109Nov 2029$913.98$391.44$1,305.42$209,725.87
110Dec 2029$915.68$389.74$1,305.42$208,810.19
2029 Total$10,876.76$4,788.28$15,665.04
111Jan 2030$917.38$388.04$1,305.42$207,892.81
112Feb 2030$919.09$386.33$1,305.42$206,973.72
113Mar 2030$920.79$384.63$1,305.42$206,052.93
114Apr 2030$922.50$382.92$1,305.42$205,130.43
115May 2030$924.22$381.20$1,305.42$204,206.21
116Jun 2030$925.94$379.48$1,305.42$203,280.27
117Jul 2030$927.66$377.76$1,305.42$202,352.61
118Aug 2030$929.38$376.04$1,305.42$201,423.23
119Sep 2030$931.11$374.31$1,305.42$200,492.12
120Oct 2030$932.84$372.58$1,305.42$199,559.28
121Nov 2030$934.57$370.85$1,305.42$198,624.71
122Dec 2030$936.31$369.11$1,305.42$197,688.40
2030 Total$11,121.79$4,543.25$15,665.04
123Jan 2031$938.05$367.37$1,305.42$196,750.35
124Feb 2031$939.79$365.63$1,305.42$195,810.56
125Mar 2031$941.54$363.88$1,305.42$194,869.02
126Apr 2031$943.29$362.13$1,305.42$193,925.73
127May 2031$945.04$360.38$1,305.42$192,980.69
128Jun 2031$946.80$358.62$1,305.42$192,033.89
129Jul 2031$948.56$356.86$1,305.42$191,085.33
130Aug 2031$950.32$355.10$1,305.42$190,135.01
131Sep 2031$952.09$353.33$1,305.42$189,182.92
132Oct 2031$953.86$351.56$1,305.42$188,229.06
133Nov 2031$955.63$349.79$1,305.42$187,273.43
134Dec 2031$957.40$348.02$1,305.42$186,316.03
2031 Total$11,372.37$4,292.67$15,665.04
135Jan 2032$959.18$346.24$1,305.42$185,356.85
136Feb 2032$960.97$344.45$1,305.42$184,395.88
137Mar 2032$962.75$342.67$1,305.42$183,433.13
138Apr 2032$964.54$340.88$1,305.42$182,468.59
139May 2032$966.33$339.09$1,305.42$181,502.26
140Jun 2032$968.13$337.29$1,305.42$180,534.13
141Jul 2032$969.93$335.49$1,305.42$179,564.20
142Aug 2032$971.73$333.69$1,305.42$178,592.47
143Sep 2032$973.54$331.88$1,305.42$177,618.93
144Oct 2032$975.34$330.08$1,305.42$176,643.59
145Nov 2032$977.16$328.26$1,305.42$175,666.43
146Dec 2032$978.97$326.45$1,305.42$174,687.46
2032 Total$11,628.57$4,036.47$15,665.04
147Jan 2033$980.79$324.63$1,305.42$173,706.67
148Feb 2033$982.62$322.80$1,305.42$172,724.05
149Mar 2033$984.44$320.98$1,305.42$171,739.61
150Apr 2033$986.27$319.15$1,305.42$170,753.34
151May 2033$988.10$317.32$1,305.42$169,765.24
152Jun 2033$989.94$315.48$1,305.42$168,775.30
153Jul 2033$991.78$313.64$1,305.42$167,783.52
154Aug 2033$993.62$311.80$1,305.42$166,789.90
155Sep 2033$995.47$309.95$1,305.42$165,794.43
156Oct 2033$997.32$308.10$1,305.42$164,797.11
157Nov 2033$999.17$306.25$1,305.42$163,797.94
158Dec 2033$1,001.03$304.39$1,305.42$162,796.91
2033 Total$11,890.55$3,774.49$15,665.04
159Jan 2034$1,002.89$302.53$1,305.42$161,794.02
160Feb 2034$1,004.75$300.67$1,305.42$160,789.27
161Mar 2034$1,006.62$298.80$1,305.42$159,782.65
162Apr 2034$1,008.49$296.93$1,305.42$158,774.16
163May 2034$1,010.36$295.06$1,305.42$157,763.80
164Jun 2034$1,012.24$293.18$1,305.42$156,751.56
165Jul 2034$1,014.12$291.30$1,305.42$155,737.44
166Aug 2034$1,016.01$289.41$1,305.42$154,721.43
167Sep 2034$1,017.90$287.52$1,305.42$153,703.53
168Oct 2034$1,019.79$285.63$1,305.42$152,683.74
169Nov 2034$1,021.68$283.74$1,305.42$151,662.06
170Dec 2034$1,023.58$281.84$1,305.42$150,638.48
2034 Total$12,158.43$3,506.61$15,665.04
171Jan 2035$1,025.48$279.94$1,305.42$149,613.00
172Feb 2035$1,027.39$278.03$1,305.42$148,585.61
173Mar 2035$1,029.30$276.12$1,305.42$147,556.31
174Apr 2035$1,031.21$274.21$1,305.42$146,525.10
175May 2035$1,033.13$272.29$1,305.42$145,491.97
176Jun 2035$1,035.05$270.37$1,305.42$144,456.92
177Jul 2035$1,036.97$268.45$1,305.42$143,419.95
178Aug 2035$1,038.90$266.52$1,305.42$142,381.05
179Sep 2035$1,040.83$264.59$1,305.42$141,340.22
180Oct 2035$1,042.76$262.66$1,305.42$140,297.46
181Nov 2035$1,044.70$260.72$1,305.42$139,252.76
182Dec 2035$1,046.64$258.78$1,305.42$138,206.12
2035 Total$12,432.36$3,232.68$15,665.04
183Jan 2036$1,048.59$256.83$1,305.42$137,157.53
184Feb 2036$1,050.54$254.88$1,305.42$136,106.99
185Mar 2036$1,052.49$252.93$1,305.42$135,054.50
186Apr 2036$1,054.44$250.98$1,305.42$134,000.06
187May 2036$1,056.40$249.02$1,305.42$132,943.66
188Jun 2036$1,058.37$247.05$1,305.42$131,885.29
189Jul 2036$1,060.33$245.09$1,305.42$130,824.96
190Aug 2036$1,062.30$243.12$1,305.42$129,762.66
191Sep 2036$1,064.28$241.14$1,305.42$128,698.38
192Oct 2036$1,066.26$239.16$1,305.42$127,632.12
193Nov 2036$1,068.24$237.18$1,305.42$126,563.88
194Dec 2036$1,070.22$235.20$1,305.42$125,493.66
2036 Total$12,712.46$2,952.58$15,665.04
195Jan 2037$1,072.21$233.21$1,305.42$124,421.45
196Feb 2037$1,074.20$231.22$1,305.42$123,347.25
197Mar 2037$1,076.20$229.22$1,305.42$122,271.05
198Apr 2037$1,078.20$227.22$1,305.42$121,192.85
199May 2037$1,080.20$225.22$1,305.42$120,112.65
200Jun 2037$1,082.21$223.21$1,305.42$119,030.44
201Jul 2037$1,084.22$221.20$1,305.42$117,946.22
202Aug 2037$1,086.24$219.18$1,305.42$116,859.98
203Sep 2037$1,088.26$217.16$1,305.42$115,771.72
204Oct 2037$1,090.28$215.14$1,305.42$114,681.44
205Nov 2037$1,092.30$213.12$1,305.42$113,589.14
206Dec 2037$1,094.33$211.09$1,305.42$112,494.81
2037 Total$12,998.85$2,666.19$15,665.04
207Jan 2038$1,096.37$209.05$1,305.42$111,398.44
208Feb 2038$1,098.40$207.02$1,305.42$110,300.04
209Mar 2038$1,100.45$204.97$1,305.42$109,199.59
210Apr 2038$1,102.49$202.93$1,305.42$108,097.10
211May 2038$1,104.54$200.88$1,305.42$106,992.56
212Jun 2038$1,106.59$198.83$1,305.42$105,885.97
213Jul 2038$1,108.65$196.77$1,305.42$104,777.32
214Aug 2038$1,110.71$194.71$1,305.42$103,666.61
215Sep 2038$1,112.77$192.65$1,305.42$102,553.84
216Oct 2038$1,114.84$190.58$1,305.42$101,439.00
217Nov 2038$1,116.91$188.51$1,305.42$100,322.09
218Dec 2038$1,118.99$186.43$1,305.42$99,203.10
2038 Total$13,291.71$2,373.33$15,665.04
219Jan 2039$1,121.07$184.35$1,305.42$98,082.03
220Feb 2039$1,123.15$182.27$1,305.42$96,958.88
221Mar 2039$1,125.24$180.18$1,305.42$95,833.64
222Apr 2039$1,127.33$178.09$1,305.42$94,706.31
223May 2039$1,129.42$176.00$1,305.42$93,576.89
224Jun 2039$1,131.52$173.90$1,305.42$92,445.37
225Jul 2039$1,133.63$171.79$1,305.42$91,311.74
226Aug 2039$1,135.73$169.69$1,305.42$90,176.01
227Sep 2039$1,137.84$167.58$1,305.42$89,038.17
228Oct 2039$1,139.96$165.46$1,305.42$87,898.21
229Nov 2039$1,142.08$163.34$1,305.42$86,756.13
230Dec 2039$1,144.20$161.22$1,305.42$85,611.93
2039 Total$13,591.17$2,073.87$15,665.04
231Jan 2040$1,146.32$159.10$1,305.42$84,465.61
232Feb 2040$1,148.45$156.97$1,305.42$83,317.16
233Mar 2040$1,150.59$154.83$1,305.42$82,166.57
234Apr 2040$1,152.73$152.69$1,305.42$81,013.84
235May 2040$1,154.87$150.55$1,305.42$79,858.97
236Jun 2040$1,157.02$148.40$1,305.42$78,701.95
237Jul 2040$1,159.17$146.25$1,305.42$77,542.78
238Aug 2040$1,161.32$144.10$1,305.42$76,381.46
239Sep 2040$1,163.48$141.94$1,305.42$75,217.98
240Oct 2040$1,165.64$139.78$1,305.42$74,052.34
241Nov 2040$1,167.81$137.61$1,305.42$72,884.53
242Dec 2040$1,169.98$135.44$1,305.42$71,714.55
2040 Total$13,897.38$1,767.66$15,665.04
243Jan 2041$1,172.15$133.27$1,305.42$70,542.40
244Feb 2041$1,174.33$131.09$1,305.42$69,368.07
245Mar 2041$1,176.51$128.91$1,305.42$68,191.56
246Apr 2041$1,178.70$126.72$1,305.42$67,012.86
247May 2041$1,180.89$124.53$1,305.42$65,831.97
248Jun 2041$1,183.08$122.34$1,305.42$64,648.89
249Jul 2041$1,185.28$120.14$1,305.42$63,463.61
250Aug 2041$1,187.48$117.94$1,305.42$62,276.13
251Sep 2041$1,189.69$115.73$1,305.42$61,086.44
252Oct 2041$1,191.90$113.52$1,305.42$59,894.54
253Nov 2041$1,194.12$111.30$1,305.42$58,700.42
254Dec 2041$1,196.34$109.08$1,305.42$57,504.08
2041 Total$14,210.47$1,454.57$15,665.04
255Jan 2042$1,198.56$106.86$1,305.42$56,305.52
256Feb 2042$1,200.79$104.63$1,305.42$55,104.73
257Mar 2042$1,203.02$102.40$1,305.42$53,901.71
258Apr 2042$1,205.25$100.17$1,305.42$52,696.46
259May 2042$1,207.49$97.93$1,305.42$51,488.97
260Jun 2042$1,209.74$95.68$1,305.42$50,279.23
261Jul 2042$1,211.98$93.44$1,305.42$49,067.25
262Aug 2042$1,214.24$91.18$1,305.42$47,853.01
263Sep 2042$1,216.49$88.93$1,305.42$46,636.52
264Oct 2042$1,218.75$86.67$1,305.42$45,417.77
265Nov 2042$1,221.02$84.40$1,305.42$44,196.75
266Dec 2042$1,223.29$82.13$1,305.42$42,973.46
2042 Total$14,530.62$1,134.42$15,665.04
267Jan 2043$1,225.56$79.86$1,305.42$41,747.90
268Feb 2043$1,227.84$77.58$1,305.42$40,520.06
269Mar 2043$1,230.12$75.30$1,305.42$39,289.94
270Apr 2043$1,232.41$73.01$1,305.42$38,057.53
271May 2043$1,234.70$70.72$1,305.42$36,822.83
272Jun 2043$1,236.99$68.43$1,305.42$35,585.84
273Jul 2043$1,239.29$66.13$1,305.42$34,346.55
274Aug 2043$1,241.59$63.83$1,305.42$33,104.96
275Sep 2043$1,243.90$61.52$1,305.42$31,861.06
276Oct 2043$1,246.21$59.21$1,305.42$30,614.85
277Nov 2043$1,248.53$56.89$1,305.42$29,366.32
278Dec 2043$1,250.85$54.57$1,305.42$28,115.47
2043 Total$14,857.99$807.05$15,665.04
279Jan 2044$1,253.17$52.25$1,305.42$26,862.30
280Feb 2044$1,255.50$49.92$1,305.42$25,606.80
281Mar 2044$1,257.83$47.59$1,305.42$24,348.97
282Apr 2044$1,260.17$45.25$1,305.42$23,088.80
283May 2044$1,262.51$42.91$1,305.42$21,826.29
284Jun 2044$1,264.86$40.56$1,305.42$20,561.43
285Jul 2044$1,267.21$38.21$1,305.42$19,294.22
286Aug 2044$1,269.56$35.86$1,305.42$18,024.66
287Sep 2044$1,271.92$33.50$1,305.42$16,752.74
288Oct 2044$1,274.29$31.13$1,305.42$15,478.45
289Nov 2044$1,276.66$28.76$1,305.42$14,201.79
290Dec 2044$1,279.03$26.39$1,305.42$12,922.76
2044 Total$15,192.71$472.33$15,665.04
291Jan 2045$1,281.41$24.01$1,305.42$11,641.35
292Feb 2045$1,283.79$21.63$1,305.42$10,357.56
293Mar 2045$1,286.17$19.25$1,305.42$9,071.39
294Apr 2045$1,288.56$16.86$1,305.42$7,782.83
295May 2045$1,290.96$14.46$1,305.42$6,491.87
296Jun 2045$1,293.36$12.06$1,305.42$5,198.51
297Jul 2045$1,295.76$9.66$1,305.42$3,902.75
298Aug 2045$1,298.17$7.25$1,305.42$2,604.58
299Sep 2045$1,300.58$4.84$1,305.42$1,304.00
300Oct 2045$1,303.00$2.42$1,305.42$1.00
2045 Total$12,921.76$132.44$13,054.2