SmartFix Home 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
2.91%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,409
Number of Repayments
300
Total Interest Paid
$122,700
Total repayments
$422,700
DatePrincipleInterestPaymentBalance
1Dec 2019$681.13$727.50$1,408.63$299,318.87
2019 Total$681.13$727.5$1,408.63
2Jan 2020$682.78$725.85$1,408.63$298,636.09
3Feb 2020$684.44$724.19$1,408.63$297,951.65
4Mar 2020$686.10$722.53$1,408.63$297,265.55
5Apr 2020$687.76$720.87$1,408.63$296,577.79
6May 2020$689.43$719.20$1,408.63$295,888.36
7Jun 2020$691.10$717.53$1,408.63$295,197.26
8Jul 2020$692.78$715.85$1,408.63$294,504.48
9Aug 2020$694.46$714.17$1,408.63$293,810.02
10Sep 2020$696.14$712.49$1,408.63$293,113.88
11Oct 2020$697.83$710.80$1,408.63$292,416.05
12Nov 2020$699.52$709.11$1,408.63$291,716.53
13Dec 2020$701.22$707.41$1,408.63$291,015.31
2020 Total$8,303.56$8,600$16,903.56
14Jan 2021$702.92$705.71$1,408.63$290,312.39
15Feb 2021$704.62$704.01$1,408.63$289,607.77
16Mar 2021$706.33$702.30$1,408.63$288,901.44
17Apr 2021$708.04$700.59$1,408.63$288,193.40
18May 2021$709.76$698.87$1,408.63$287,483.64
19Jun 2021$711.48$697.15$1,408.63$286,772.16
20Jul 2021$713.21$695.42$1,408.63$286,058.95
21Aug 2021$714.94$693.69$1,408.63$285,344.01
22Sep 2021$716.67$691.96$1,408.63$284,627.34
23Oct 2021$718.41$690.22$1,408.63$283,908.93
24Nov 2021$720.15$688.48$1,408.63$283,188.78
25Dec 2021$721.90$686.73$1,408.63$282,466.88
2021 Total$8,548.43$8,355.13$16,903.56
26Jan 2022$723.65$684.98$1,408.63$281,743.23
27Feb 2022$725.40$683.23$1,408.63$281,017.83
28Mar 2022$727.16$681.47$1,408.63$280,290.67
29Apr 2022$728.93$679.70$1,408.63$279,561.74
30May 2022$730.69$677.94$1,408.63$278,831.05
31Jun 2022$732.46$676.17$1,408.63$278,098.59
32Jul 2022$734.24$674.39$1,408.63$277,364.35
33Aug 2022$736.02$672.61$1,408.63$276,628.33
34Sep 2022$737.81$670.82$1,408.63$275,890.52
35Oct 2022$739.60$669.03$1,408.63$275,150.92
36Nov 2022$741.39$667.24$1,408.63$274,409.53
37Dec 2022$743.19$665.44$1,408.63$273,666.34
2022 Total$8,800.54$8,103.02$16,903.56
38Jan 2023$744.99$663.64$1,408.63$272,921.35
39Feb 2023$746.80$661.83$1,408.63$272,174.55
40Mar 2023$748.61$660.02$1,408.63$271,425.94
41Apr 2023$750.42$658.21$1,408.63$270,675.52
42May 2023$752.24$656.39$1,408.63$269,923.28
43Jun 2023$754.07$654.56$1,408.63$269,169.21
44Jul 2023$755.89$652.74$1,408.63$268,413.32
45Aug 2023$757.73$650.90$1,408.63$267,655.59
46Sep 2023$759.57$649.06$1,408.63$266,896.02
47Oct 2023$761.41$647.22$1,408.63$266,134.61
48Nov 2023$763.25$645.38$1,408.63$265,371.36
49Dec 2023$765.10$643.53$1,408.63$264,606.26
2023 Total$9,060.08$7,843.48$16,903.56
50Jan 2024$766.96$641.67$1,408.63$263,839.30
51Feb 2024$768.82$639.81$1,408.63$263,070.48
52Mar 2024$770.68$637.95$1,408.63$262,299.80
53Apr 2024$772.55$636.08$1,408.63$261,527.25
54May 2024$774.43$634.20$1,408.63$260,752.82
55Jun 2024$776.30$632.33$1,408.63$259,976.52
56Jul 2024$778.19$630.44$1,408.63$259,198.33
57Aug 2024$780.07$628.56$1,408.63$258,418.26
58Sep 2024$781.97$626.66$1,408.63$257,636.29
59Oct 2024$783.86$624.77$1,408.63$256,852.43
60Nov 2024$785.76$622.87$1,408.63$256,066.67
61Dec 2024$787.67$620.96$1,408.63$255,279.00
2024 Total$9,327.26$7,576.3$16,903.56
62Jan 2025$789.58$619.05$1,408.63$254,489.42
63Feb 2025$791.49$617.14$1,408.63$253,697.93
64Mar 2025$793.41$615.22$1,408.63$252,904.52
65Apr 2025$795.34$613.29$1,408.63$252,109.18
66May 2025$797.27$611.36$1,408.63$251,311.91
67Jun 2025$799.20$609.43$1,408.63$250,512.71
68Jul 2025$801.14$607.49$1,408.63$249,711.57
69Aug 2025$803.08$605.55$1,408.63$248,908.49
70Sep 2025$805.03$603.60$1,408.63$248,103.46
71Oct 2025$806.98$601.65$1,408.63$247,296.48
72Nov 2025$808.94$599.69$1,408.63$246,487.54
73Dec 2025$810.90$597.73$1,408.63$245,676.64
2025 Total$9,602.36$7,301.2$16,903.56
74Jan 2026$812.86$595.77$1,408.63$244,863.78
75Feb 2026$814.84$593.79$1,408.63$244,048.94
76Mar 2026$816.81$591.82$1,408.63$243,232.13
77Apr 2026$818.79$589.84$1,408.63$242,413.34
78May 2026$820.78$587.85$1,408.63$241,592.56
79Jun 2026$822.77$585.86$1,408.63$240,769.79
80Jul 2026$824.76$583.87$1,408.63$239,945.03
81Aug 2026$826.76$581.87$1,408.63$239,118.27
82Sep 2026$828.77$579.86$1,408.63$238,289.50
83Oct 2026$830.78$577.85$1,408.63$237,458.72
84Nov 2026$832.79$575.84$1,408.63$236,625.93
85Dec 2026$834.81$573.82$1,408.63$235,791.12
2026 Total$9,885.52$7,018.04$16,903.56
86Jan 2027$836.84$571.79$1,408.63$234,954.28
87Feb 2027$838.87$569.76$1,408.63$234,115.41
88Mar 2027$840.90$567.73$1,408.63$233,274.51
89Apr 2027$842.94$565.69$1,408.63$232,431.57
90May 2027$844.98$563.65$1,408.63$231,586.59
91Jun 2027$847.03$561.60$1,408.63$230,739.56
92Jul 2027$849.09$559.54$1,408.63$229,890.47
93Aug 2027$851.15$557.48$1,408.63$229,039.32
94Sep 2027$853.21$555.42$1,408.63$228,186.11
95Oct 2027$855.28$553.35$1,408.63$227,330.83
96Nov 2027$857.35$551.28$1,408.63$226,473.48
97Dec 2027$859.43$549.20$1,408.63$225,614.05
2027 Total$10,177.07$6,726.49$16,903.56
98Jan 2028$861.52$547.11$1,408.63$224,752.53
99Feb 2028$863.61$545.02$1,408.63$223,888.92
100Mar 2028$865.70$542.93$1,408.63$223,023.22
101Apr 2028$867.80$540.83$1,408.63$222,155.42
102May 2028$869.90$538.73$1,408.63$221,285.52
103Jun 2028$872.01$536.62$1,408.63$220,413.51
104Jul 2028$874.13$534.50$1,408.63$219,539.38
105Aug 2028$876.25$532.38$1,408.63$218,663.13
106Sep 2028$878.37$530.26$1,408.63$217,784.76
107Oct 2028$880.50$528.13$1,408.63$216,904.26
108Nov 2028$882.64$525.99$1,408.63$216,021.62
109Dec 2028$884.78$523.85$1,408.63$215,136.84
2028 Total$10,477.21$6,426.35$16,903.56
110Jan 2029$886.92$521.71$1,408.63$214,249.92
111Feb 2029$889.07$519.56$1,408.63$213,360.85
112Mar 2029$891.23$517.40$1,408.63$212,469.62
113Apr 2029$893.39$515.24$1,408.63$211,576.23
114May 2029$895.56$513.07$1,408.63$210,680.67
115Jun 2029$897.73$510.90$1,408.63$209,782.94
116Jul 2029$899.91$508.72$1,408.63$208,883.03
117Aug 2029$902.09$506.54$1,408.63$207,980.94
118Sep 2029$904.28$504.35$1,408.63$207,076.66
119Oct 2029$906.47$502.16$1,408.63$206,170.19
120Nov 2029$908.67$499.96$1,408.63$205,261.52
121Dec 2029$910.87$497.76$1,408.63$204,350.65
2029 Total$10,786.19$6,117.37$16,903.56
122Jan 2030$913.08$495.55$1,408.63$203,437.57
123Feb 2030$915.29$493.34$1,408.63$202,522.28
124Mar 2030$917.51$491.12$1,408.63$201,604.77
125Apr 2030$919.74$488.89$1,408.63$200,685.03
126May 2030$921.97$486.66$1,408.63$199,763.06
127Jun 2030$924.20$484.43$1,408.63$198,838.86
128Jul 2030$926.45$482.18$1,408.63$197,912.41
129Aug 2030$928.69$479.94$1,408.63$196,983.72
130Sep 2030$930.94$477.69$1,408.63$196,052.78
131Oct 2030$933.20$475.43$1,408.63$195,119.58
132Nov 2030$935.47$473.16$1,408.63$194,184.11
133Dec 2030$937.73$470.90$1,408.63$193,246.38
2030 Total$11,104.27$5,799.29$16,903.56
134Jan 2031$940.01$468.62$1,408.63$192,306.37
135Feb 2031$942.29$466.34$1,408.63$191,364.08
136Mar 2031$944.57$464.06$1,408.63$190,419.51
137Apr 2031$946.86$461.77$1,408.63$189,472.65
138May 2031$949.16$459.47$1,408.63$188,523.49
139Jun 2031$951.46$457.17$1,408.63$187,572.03
140Jul 2031$953.77$454.86$1,408.63$186,618.26
141Aug 2031$956.08$452.55$1,408.63$185,662.18
142Sep 2031$958.40$450.23$1,408.63$184,703.78
143Oct 2031$960.72$447.91$1,408.63$183,743.06
144Nov 2031$963.05$445.58$1,408.63$182,780.01
145Dec 2031$965.39$443.24$1,408.63$181,814.62
2031 Total$11,431.76$5,471.8$16,903.56
146Jan 2032$967.73$440.90$1,408.63$180,846.89
147Feb 2032$970.08$438.55$1,408.63$179,876.81
148Mar 2032$972.43$436.20$1,408.63$178,904.38
149Apr 2032$974.79$433.84$1,408.63$177,929.59
150May 2032$977.15$431.48$1,408.63$176,952.44
151Jun 2032$979.52$429.11$1,408.63$175,972.92
152Jul 2032$981.90$426.73$1,408.63$174,991.02
153Aug 2032$984.28$424.35$1,408.63$174,006.74
154Sep 2032$986.66$421.97$1,408.63$173,020.08
155Oct 2032$989.06$419.57$1,408.63$172,031.02
156Nov 2032$991.45$417.18$1,408.63$171,039.57
157Dec 2032$993.86$414.77$1,408.63$170,045.71
2032 Total$11,768.91$5,134.65$16,903.56
158Jan 2033$996.27$412.36$1,408.63$169,049.44
159Feb 2033$998.69$409.94$1,408.63$168,050.75
160Mar 2033$1,001.11$407.52$1,408.63$167,049.64
161Apr 2033$1,003.53$405.10$1,408.63$166,046.11
162May 2033$1,005.97$402.66$1,408.63$165,040.14
163Jun 2033$1,008.41$400.22$1,408.63$164,031.73
164Jul 2033$1,010.85$397.78$1,408.63$163,020.88
165Aug 2033$1,013.30$395.33$1,408.63$162,007.58
166Sep 2033$1,015.76$392.87$1,408.63$160,991.82
167Oct 2033$1,018.22$390.41$1,408.63$159,973.60
168Nov 2033$1,020.69$387.94$1,408.63$158,952.91
169Dec 2033$1,023.17$385.46$1,408.63$157,929.74
2033 Total$12,115.97$4,787.59$16,903.56
170Jan 2034$1,025.65$382.98$1,408.63$156,904.09
171Feb 2034$1,028.14$380.49$1,408.63$155,875.95
172Mar 2034$1,030.63$378.00$1,408.63$154,845.32
173Apr 2034$1,033.13$375.50$1,408.63$153,812.19
174May 2034$1,035.64$372.99$1,408.63$152,776.55
175Jun 2034$1,038.15$370.48$1,408.63$151,738.40
176Jul 2034$1,040.66$367.97$1,408.63$150,697.74
177Aug 2034$1,043.19$365.44$1,408.63$149,654.55
178Sep 2034$1,045.72$362.91$1,408.63$148,608.83
179Oct 2034$1,048.25$360.38$1,408.63$147,560.58
180Nov 2034$1,050.80$357.83$1,408.63$146,509.78
181Dec 2034$1,053.34$355.29$1,408.63$145,456.44
2034 Total$12,473.3$4,430.26$16,903.56
182Jan 2035$1,055.90$352.73$1,408.63$144,400.54
183Feb 2035$1,058.46$350.17$1,408.63$143,342.08
184Mar 2035$1,061.03$347.60$1,408.63$142,281.05
185Apr 2035$1,063.60$345.03$1,408.63$141,217.45
186May 2035$1,066.18$342.45$1,408.63$140,151.27
187Jun 2035$1,068.76$339.87$1,408.63$139,082.51
188Jul 2035$1,071.35$337.28$1,408.63$138,011.16
189Aug 2035$1,073.95$334.68$1,408.63$136,937.21
190Sep 2035$1,076.56$332.07$1,408.63$135,860.65
191Oct 2035$1,079.17$329.46$1,408.63$134,781.48
192Nov 2035$1,081.78$326.85$1,408.63$133,699.70
193Dec 2035$1,084.41$324.22$1,408.63$132,615.29
2035 Total$12,841.15$4,062.41$16,903.56
194Jan 2036$1,087.04$321.59$1,408.63$131,528.25
195Feb 2036$1,089.67$318.96$1,408.63$130,438.58
196Mar 2036$1,092.32$316.31$1,408.63$129,346.26
197Apr 2036$1,094.97$313.66$1,408.63$128,251.29
198May 2036$1,097.62$311.01$1,408.63$127,153.67
199Jun 2036$1,100.28$308.35$1,408.63$126,053.39
200Jul 2036$1,102.95$305.68$1,408.63$124,950.44
201Aug 2036$1,105.63$303.00$1,408.63$123,844.81
202Sep 2036$1,108.31$300.32$1,408.63$122,736.50
203Oct 2036$1,110.99$297.64$1,408.63$121,625.51
204Nov 2036$1,113.69$294.94$1,408.63$120,511.82
205Dec 2036$1,116.39$292.24$1,408.63$119,395.43
2036 Total$13,219.86$3,683.7$16,903.56
206Jan 2037$1,119.10$289.53$1,408.63$118,276.33
207Feb 2037$1,121.81$286.82$1,408.63$117,154.52
208Mar 2037$1,124.53$284.10$1,408.63$116,029.99
209Apr 2037$1,127.26$281.37$1,408.63$114,902.73
210May 2037$1,129.99$278.64$1,408.63$113,772.74
211Jun 2037$1,132.73$275.90$1,408.63$112,640.01
212Jul 2037$1,135.48$273.15$1,408.63$111,504.53
213Aug 2037$1,138.23$270.40$1,408.63$110,366.30
214Sep 2037$1,140.99$267.64$1,408.63$109,225.31
215Oct 2037$1,143.76$264.87$1,408.63$108,081.55
216Nov 2037$1,146.53$262.10$1,408.63$106,935.02
217Dec 2037$1,149.31$259.32$1,408.63$105,785.71
2037 Total$13,609.72$3,293.84$16,903.56
218Jan 2038$1,152.10$256.53$1,408.63$104,633.61
219Feb 2038$1,154.89$253.74$1,408.63$103,478.72
220Mar 2038$1,157.69$250.94$1,408.63$102,321.03
221Apr 2038$1,160.50$248.13$1,408.63$101,160.53
222May 2038$1,163.32$245.31$1,408.63$99,997.21
223Jun 2038$1,166.14$242.49$1,408.63$98,831.07
224Jul 2038$1,168.96$239.67$1,408.63$97,662.11
225Aug 2038$1,171.80$236.83$1,408.63$96,490.31
226Sep 2038$1,174.64$233.99$1,408.63$95,315.67
227Oct 2038$1,177.49$231.14$1,408.63$94,138.18
228Nov 2038$1,180.34$228.29$1,408.63$92,957.84
229Dec 2038$1,183.21$225.42$1,408.63$91,774.63
2038 Total$14,011.08$2,892.48$16,903.56
230Jan 2039$1,186.08$222.55$1,408.63$90,588.55
231Feb 2039$1,188.95$219.68$1,408.63$89,399.60
232Mar 2039$1,191.84$216.79$1,408.63$88,207.76
233Apr 2039$1,194.73$213.90$1,408.63$87,013.03
234May 2039$1,197.62$211.01$1,408.63$85,815.41
235Jun 2039$1,200.53$208.10$1,408.63$84,614.88
236Jul 2039$1,203.44$205.19$1,408.63$83,411.44
237Aug 2039$1,206.36$202.27$1,408.63$82,205.08
238Sep 2039$1,209.28$199.35$1,408.63$80,995.80
239Oct 2039$1,212.22$196.41$1,408.63$79,783.58
240Nov 2039$1,215.15$193.48$1,408.63$78,568.43
241Dec 2039$1,218.10$190.53$1,408.63$77,350.33
2039 Total$14,424.3$2,479.26$16,903.56
242Jan 2040$1,221.06$187.57$1,408.63$76,129.27
243Feb 2040$1,224.02$184.61$1,408.63$74,905.25
244Mar 2040$1,226.98$181.65$1,408.63$73,678.27
245Apr 2040$1,229.96$178.67$1,408.63$72,448.31
246May 2040$1,232.94$175.69$1,408.63$71,215.37
247Jun 2040$1,235.93$172.70$1,408.63$69,979.44
248Jul 2040$1,238.93$169.70$1,408.63$68,740.51
249Aug 2040$1,241.93$166.70$1,408.63$67,498.58
250Sep 2040$1,244.95$163.68$1,408.63$66,253.63
251Oct 2040$1,247.96$160.67$1,408.63$65,005.67
252Nov 2040$1,250.99$157.64$1,408.63$63,754.68
253Dec 2040$1,254.02$154.61$1,408.63$62,500.66
2040 Total$14,849.67$2,053.89$16,903.56
254Jan 2041$1,257.07$151.56$1,408.63$61,243.59
255Feb 2041$1,260.11$148.52$1,408.63$59,983.48
256Mar 2041$1,263.17$145.46$1,408.63$58,720.31
257Apr 2041$1,266.23$142.40$1,408.63$57,454.08
258May 2041$1,269.30$139.33$1,408.63$56,184.78
259Jun 2041$1,272.38$136.25$1,408.63$54,912.40
260Jul 2041$1,275.47$133.16$1,408.63$53,636.93
261Aug 2041$1,278.56$130.07$1,408.63$52,358.37
262Sep 2041$1,281.66$126.97$1,408.63$51,076.71
263Oct 2041$1,284.77$123.86$1,408.63$49,791.94
264Nov 2041$1,287.88$120.75$1,408.63$48,504.06
265Dec 2041$1,291.01$117.62$1,408.63$47,213.05
2041 Total$15,287.61$1,615.95$16,903.56
266Jan 2042$1,294.14$114.49$1,408.63$45,918.91
267Feb 2042$1,297.28$111.35$1,408.63$44,621.63
268Mar 2042$1,300.42$108.21$1,408.63$43,321.21
269Apr 2042$1,303.58$105.05$1,408.63$42,017.63
270May 2042$1,306.74$101.89$1,408.63$40,710.89
271Jun 2042$1,309.91$98.72$1,408.63$39,400.98
272Jul 2042$1,313.08$95.55$1,408.63$38,087.90
273Aug 2042$1,316.27$92.36$1,408.63$36,771.63
274Sep 2042$1,319.46$89.17$1,408.63$35,452.17
275Oct 2042$1,322.66$85.97$1,408.63$34,129.51
276Nov 2042$1,325.87$82.76$1,408.63$32,803.64
277Dec 2042$1,329.08$79.55$1,408.63$31,474.56
2042 Total$15,738.49$1,165.07$16,903.56
278Jan 2043$1,332.30$76.33$1,408.63$30,142.26
279Feb 2043$1,335.54$73.09$1,408.63$28,806.72
280Mar 2043$1,338.77$69.86$1,408.63$27,467.95
281Apr 2043$1,342.02$66.61$1,408.63$26,125.93
282May 2043$1,345.27$63.36$1,408.63$24,780.66
283Jun 2043$1,348.54$60.09$1,408.63$23,432.12
284Jul 2043$1,351.81$56.82$1,408.63$22,080.31
285Aug 2043$1,355.09$53.54$1,408.63$20,725.22
286Sep 2043$1,358.37$50.26$1,408.63$19,366.85
287Oct 2043$1,361.67$46.96$1,408.63$18,005.18
288Nov 2043$1,364.97$43.66$1,408.63$16,640.21
289Dec 2043$1,368.28$40.35$1,408.63$15,271.93
2043 Total$16,202.63$700.93$16,903.56
290Jan 2044$1,371.60$37.03$1,408.63$13,900.33
291Feb 2044$1,374.92$33.71$1,408.63$12,525.41
292Mar 2044$1,378.26$30.37$1,408.63$11,147.15
293Apr 2044$1,381.60$27.03$1,408.63$9,765.55
294May 2044$1,384.95$23.68$1,408.63$8,380.60
295Jun 2044$1,388.31$20.32$1,408.63$6,992.29
296Jul 2044$1,391.67$16.96$1,408.63$5,600.62
297Aug 2044$1,395.05$13.58$1,408.63$4,205.57
298Sep 2044$1,398.43$10.20$1,408.63$2,807.14
299Oct 2044$1,401.82$6.81$1,408.63$1,405.32
300Nov 2044$1,405.22$3.41$1,408.63$0.10
2044 Total$15,271.83$223.1$15,494.93
Compare your product with the big 4 banks, or add more products to compare
As seen on