Borrow amount

$300,000

Advertised Rate

2.88

% p.a

Variable

Loan term
25 Years
Adelaide Bank
Repayment frequency
Monthly
Monthly Repayments
$1,404
Number of repayments
300
Total interest paid
$121,194
Total Repayments

$421,194

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$683.98$720.00$1,403.98$299,316.02
2Jul 2021$685.62$718.36$1,403.98$298,630.40
3Aug 2021$687.27$716.71$1,403.98$297,943.13
4Sep 2021$688.92$715.06$1,403.98$297,254.21
5Oct 2021$690.57$713.41$1,403.98$296,563.64
6Nov 2021$692.23$711.75$1,403.98$295,871.41
7Dec 2021$693.89$710.09$1,403.98$295,177.52
2021 Total$4,822.48$5,005.38$9,827.86
8Jan 2022$695.55$708.43$1,403.98$294,481.97
9Feb 2022$697.22$706.76$1,403.98$293,784.75
10Mar 2022$698.90$705.08$1,403.98$293,085.85
11Apr 2022$700.57$703.41$1,403.98$292,385.28
12May 2022$702.26$701.72$1,403.98$291,683.02
13Jun 2022$703.94$700.04$1,403.98$290,979.08
14Jul 2022$705.63$698.35$1,403.98$290,273.45
15Aug 2022$707.32$696.66$1,403.98$289,566.13
16Sep 2022$709.02$694.96$1,403.98$288,857.11
17Oct 2022$710.72$693.26$1,403.98$288,146.39
18Nov 2022$712.43$691.55$1,403.98$287,433.96
19Dec 2022$714.14$689.84$1,403.98$286,719.82
2022 Total$8,457.7$8,390.06$16,847.76
20Jan 2023$715.85$688.13$1,403.98$286,003.97
21Feb 2023$717.57$686.41$1,403.98$285,286.40
22Mar 2023$719.29$684.69$1,403.98$284,567.11
23Apr 2023$721.02$682.96$1,403.98$283,846.09
24May 2023$722.75$681.23$1,403.98$283,123.34
25Jun 2023$724.48$679.50$1,403.98$282,398.86
26Jul 2023$726.22$677.76$1,403.98$281,672.64
27Aug 2023$727.97$676.01$1,403.98$280,944.67
28Sep 2023$729.71$674.27$1,403.98$280,214.96
29Oct 2023$731.46$672.52$1,403.98$279,483.50
30Nov 2023$733.22$670.76$1,403.98$278,750.28
31Dec 2023$734.98$669.00$1,403.98$278,015.30
2023 Total$8,704.52$8,143.24$16,847.76
32Jan 2024$736.74$667.24$1,403.98$277,278.56
33Feb 2024$738.51$665.47$1,403.98$276,540.05
34Mar 2024$740.28$663.70$1,403.98$275,799.77
35Apr 2024$742.06$661.92$1,403.98$275,057.71
36May 2024$743.84$660.14$1,403.98$274,313.87
37Jun 2024$745.63$658.35$1,403.98$273,568.24
38Jul 2024$747.42$656.56$1,403.98$272,820.82
39Aug 2024$749.21$654.77$1,403.98$272,071.61
40Sep 2024$751.01$652.97$1,403.98$271,320.60
41Oct 2024$752.81$651.17$1,403.98$270,567.79
42Nov 2024$754.62$649.36$1,403.98$269,813.17
43Dec 2024$756.43$647.55$1,403.98$269,056.74
2024 Total$8,958.56$7,889.2$16,847.76
44Jan 2025$758.24$645.74$1,403.98$268,298.50
45Feb 2025$760.06$643.92$1,403.98$267,538.44
46Mar 2025$761.89$642.09$1,403.98$266,776.55
47Apr 2025$763.72$640.26$1,403.98$266,012.83
48May 2025$765.55$638.43$1,403.98$265,247.28
49Jun 2025$767.39$636.59$1,403.98$264,479.89
50Jul 2025$769.23$634.75$1,403.98$263,710.66
51Aug 2025$771.07$632.91$1,403.98$262,939.59
52Sep 2025$772.92$631.06$1,403.98$262,166.67
53Oct 2025$774.78$629.20$1,403.98$261,391.89
54Nov 2025$776.64$627.34$1,403.98$260,615.25
55Dec 2025$778.50$625.48$1,403.98$259,836.75
2025 Total$9,219.99$7,627.77$16,847.76
56Jan 2026$780.37$623.61$1,403.98$259,056.38
57Feb 2026$782.24$621.74$1,403.98$258,274.14
58Mar 2026$784.12$619.86$1,403.98$257,490.02
59Apr 2026$786.00$617.98$1,403.98$256,704.02
60May 2026$787.89$616.09$1,403.98$255,916.13
61Jun 2026$789.78$614.20$1,403.98$255,126.35
62Jul 2026$791.68$612.30$1,403.98$254,334.67
63Aug 2026$793.58$610.40$1,403.98$253,541.09
64Sep 2026$795.48$608.50$1,403.98$252,745.61
65Oct 2026$797.39$606.59$1,403.98$251,948.22
66Nov 2026$799.30$604.68$1,403.98$251,148.92
67Dec 2026$801.22$602.76$1,403.98$250,347.70
2026 Total$9,489.05$7,358.71$16,847.76
68Jan 2027$803.15$600.83$1,403.98$249,544.55
69Feb 2027$805.07$598.91$1,403.98$248,739.48
70Mar 2027$807.01$596.97$1,403.98$247,932.47
71Apr 2027$808.94$595.04$1,403.98$247,123.53
72May 2027$810.88$593.10$1,403.98$246,312.65
73Jun 2027$812.83$591.15$1,403.98$245,499.82
74Jul 2027$814.78$589.20$1,403.98$244,685.04
75Aug 2027$816.74$587.24$1,403.98$243,868.30
76Sep 2027$818.70$585.28$1,403.98$243,049.60
77Oct 2027$820.66$583.32$1,403.98$242,228.94
78Nov 2027$822.63$581.35$1,403.98$241,406.31
79Dec 2027$824.60$579.38$1,403.98$240,581.71
2027 Total$9,765.99$7,081.77$16,847.76
80Jan 2028$826.58$577.40$1,403.98$239,755.13
81Feb 2028$828.57$575.41$1,403.98$238,926.56
82Mar 2028$830.56$573.42$1,403.98$238,096.00
83Apr 2028$832.55$571.43$1,403.98$237,263.45
84May 2028$834.55$569.43$1,403.98$236,428.90
85Jun 2028$836.55$567.43$1,403.98$235,592.35
86Jul 2028$838.56$565.42$1,403.98$234,753.79
87Aug 2028$840.57$563.41$1,403.98$233,913.22
88Sep 2028$842.59$561.39$1,403.98$233,070.63
89Oct 2028$844.61$559.37$1,403.98$232,226.02
90Nov 2028$846.64$557.34$1,403.98$231,379.38
91Dec 2028$848.67$555.31$1,403.98$230,530.71
2028 Total$10,051$6,796.76$16,847.76
92Jan 2029$850.71$553.27$1,403.98$229,680.00
93Feb 2029$852.75$551.23$1,403.98$228,827.25
94Mar 2029$854.79$549.19$1,403.98$227,972.46
95Apr 2029$856.85$547.13$1,403.98$227,115.61
96May 2029$858.90$545.08$1,403.98$226,256.71
97Jun 2029$860.96$543.02$1,403.98$225,395.75
98Jul 2029$863.03$540.95$1,403.98$224,532.72
99Aug 2029$865.10$538.88$1,403.98$223,667.62
100Sep 2029$867.18$536.80$1,403.98$222,800.44
101Oct 2029$869.26$534.72$1,403.98$221,931.18
102Nov 2029$871.35$532.63$1,403.98$221,059.83
103Dec 2029$873.44$530.54$1,403.98$220,186.39
2029 Total$10,344.32$6,503.44$16,847.76
104Jan 2030$875.53$528.45$1,403.98$219,310.86
105Feb 2030$877.63$526.35$1,403.98$218,433.23
106Mar 2030$879.74$524.24$1,403.98$217,553.49
107Apr 2030$881.85$522.13$1,403.98$216,671.64
108May 2030$883.97$520.01$1,403.98$215,787.67
109Jun 2030$886.09$517.89$1,403.98$214,901.58
110Jul 2030$888.22$515.76$1,403.98$214,013.36
111Aug 2030$890.35$513.63$1,403.98$213,123.01
112Sep 2030$892.48$511.50$1,403.98$212,230.53
113Oct 2030$894.63$509.35$1,403.98$211,335.90
114Nov 2030$896.77$507.21$1,403.98$210,439.13
115Dec 2030$898.93$505.05$1,403.98$209,540.20
2030 Total$10,646.19$6,201.57$16,847.76
116Jan 2031$901.08$502.90$1,403.98$208,639.12
117Feb 2031$903.25$500.73$1,403.98$207,735.87
118Mar 2031$905.41$498.57$1,403.98$206,830.46
119Apr 2031$907.59$496.39$1,403.98$205,922.87
120May 2031$909.77$494.21$1,403.98$205,013.10
121Jun 2031$911.95$492.03$1,403.98$204,101.15
122Jul 2031$914.14$489.84$1,403.98$203,187.01
123Aug 2031$916.33$487.65$1,403.98$202,270.68
124Sep 2031$918.53$485.45$1,403.98$201,352.15
125Oct 2031$920.73$483.25$1,403.98$200,431.42
126Nov 2031$922.94$481.04$1,403.98$199,508.48
127Dec 2031$925.16$478.82$1,403.98$198,583.32
2031 Total$10,956.88$5,890.88$16,847.76
128Jan 2032$927.38$476.60$1,403.98$197,655.94
129Feb 2032$929.61$474.37$1,403.98$196,726.33
130Mar 2032$931.84$472.14$1,403.98$195,794.49
131Apr 2032$934.07$469.91$1,403.98$194,860.42
132May 2032$936.31$467.67$1,403.98$193,924.11
133Jun 2032$938.56$465.42$1,403.98$192,985.55
134Jul 2032$940.81$463.17$1,403.98$192,044.74
135Aug 2032$943.07$460.91$1,403.98$191,101.67
136Sep 2032$945.34$458.64$1,403.98$190,156.33
137Oct 2032$947.60$456.38$1,403.98$189,208.73
138Nov 2032$949.88$454.10$1,403.98$188,258.85
139Dec 2032$952.16$451.82$1,403.98$187,306.69
2032 Total$11,276.63$5,571.13$16,847.76
140Jan 2033$954.44$449.54$1,403.98$186,352.25
141Feb 2033$956.73$447.25$1,403.98$185,395.52
142Mar 2033$959.03$444.95$1,403.98$184,436.49
143Apr 2033$961.33$442.65$1,403.98$183,475.16
144May 2033$963.64$440.34$1,403.98$182,511.52
145Jun 2033$965.95$438.03$1,403.98$181,545.57
146Jul 2033$968.27$435.71$1,403.98$180,577.30
147Aug 2033$970.59$433.39$1,403.98$179,606.71
148Sep 2033$972.92$431.06$1,403.98$178,633.79
149Oct 2033$975.26$428.72$1,403.98$177,658.53
150Nov 2033$977.60$426.38$1,403.98$176,680.93
151Dec 2033$979.95$424.03$1,403.98$175,700.98
2033 Total$11,605.71$5,242.05$16,847.76
152Jan 2034$982.30$421.68$1,403.98$174,718.68
153Feb 2034$984.66$419.32$1,403.98$173,734.02
154Mar 2034$987.02$416.96$1,403.98$172,747.00
155Apr 2034$989.39$414.59$1,403.98$171,757.61
156May 2034$991.76$412.22$1,403.98$170,765.85
157Jun 2034$994.14$409.84$1,403.98$169,771.71
158Jul 2034$996.53$407.45$1,403.98$168,775.18
159Aug 2034$998.92$405.06$1,403.98$167,776.26
160Sep 2034$1,001.32$402.66$1,403.98$166,774.94
161Oct 2034$1,003.72$400.26$1,403.98$165,771.22
162Nov 2034$1,006.13$397.85$1,403.98$164,765.09
163Dec 2034$1,008.54$395.44$1,403.98$163,756.55
2034 Total$11,944.43$4,903.33$16,847.76
164Jan 2035$1,010.96$393.02$1,403.98$162,745.59
165Feb 2035$1,013.39$390.59$1,403.98$161,732.20
166Mar 2035$1,015.82$388.16$1,403.98$160,716.38
167Apr 2035$1,018.26$385.72$1,403.98$159,698.12
168May 2035$1,020.70$383.28$1,403.98$158,677.42
169Jun 2035$1,023.15$380.83$1,403.98$157,654.27
170Jul 2035$1,025.61$378.37$1,403.98$156,628.66
171Aug 2035$1,028.07$375.91$1,403.98$155,600.59
172Sep 2035$1,030.54$373.44$1,403.98$154,570.05
173Oct 2035$1,033.01$370.97$1,403.98$153,537.04
174Nov 2035$1,035.49$368.49$1,403.98$152,501.55
175Dec 2035$1,037.98$366.00$1,403.98$151,463.57
2035 Total$12,292.98$4,554.78$16,847.76
176Jan 2036$1,040.47$363.51$1,403.98$150,423.10
177Feb 2036$1,042.96$361.02$1,403.98$149,380.14
178Mar 2036$1,045.47$358.51$1,403.98$148,334.67
179Apr 2036$1,047.98$356.00$1,403.98$147,286.69
180May 2036$1,050.49$353.49$1,403.98$146,236.20
181Jun 2036$1,053.01$350.97$1,403.98$145,183.19
182Jul 2036$1,055.54$348.44$1,403.98$144,127.65
183Aug 2036$1,058.07$345.91$1,403.98$143,069.58
184Sep 2036$1,060.61$343.37$1,403.98$142,008.97
185Oct 2036$1,063.16$340.82$1,403.98$140,945.81
186Nov 2036$1,065.71$338.27$1,403.98$139,880.10
187Dec 2036$1,068.27$335.71$1,403.98$138,811.83
2036 Total$12,651.74$4,196.02$16,847.76
188Jan 2037$1,070.83$333.15$1,403.98$137,741.00
189Feb 2037$1,073.40$330.58$1,403.98$136,667.60
190Mar 2037$1,075.98$328.00$1,403.98$135,591.62
191Apr 2037$1,078.56$325.42$1,403.98$134,513.06
192May 2037$1,081.15$322.83$1,403.98$133,431.91
193Jun 2037$1,083.74$320.24$1,403.98$132,348.17
194Jul 2037$1,086.34$317.64$1,403.98$131,261.83
195Aug 2037$1,088.95$315.03$1,403.98$130,172.88
196Sep 2037$1,091.57$312.41$1,403.98$129,081.31
197Oct 2037$1,094.18$309.80$1,403.98$127,987.13
198Nov 2037$1,096.81$307.17$1,403.98$126,890.32
199Dec 2037$1,099.44$304.54$1,403.98$125,790.88
2037 Total$13,020.95$3,826.81$16,847.76
200Jan 2038$1,102.08$301.90$1,403.98$124,688.80
201Feb 2038$1,104.73$299.25$1,403.98$123,584.07
202Mar 2038$1,107.38$296.60$1,403.98$122,476.69
203Apr 2038$1,110.04$293.94$1,403.98$121,366.65
204May 2038$1,112.70$291.28$1,403.98$120,253.95
205Jun 2038$1,115.37$288.61$1,403.98$119,138.58
206Jul 2038$1,118.05$285.93$1,403.98$118,020.53
207Aug 2038$1,120.73$283.25$1,403.98$116,899.80
208Sep 2038$1,123.42$280.56$1,403.98$115,776.38
209Oct 2038$1,126.12$277.86$1,403.98$114,650.26
210Nov 2038$1,128.82$275.16$1,403.98$113,521.44
211Dec 2038$1,131.53$272.45$1,403.98$112,389.91
2038 Total$13,400.97$3,446.79$16,847.76
212Jan 2039$1,134.24$269.74$1,403.98$111,255.67
213Feb 2039$1,136.97$267.01$1,403.98$110,118.70
214Mar 2039$1,139.70$264.28$1,403.98$108,979.00
215Apr 2039$1,142.43$261.55$1,403.98$107,836.57
216May 2039$1,145.17$258.81$1,403.98$106,691.40
217Jun 2039$1,147.92$256.06$1,403.98$105,543.48
218Jul 2039$1,150.68$253.30$1,403.98$104,392.80
219Aug 2039$1,153.44$250.54$1,403.98$103,239.36
220Sep 2039$1,156.21$247.77$1,403.98$102,083.15
221Oct 2039$1,158.98$245.00$1,403.98$100,924.17
222Nov 2039$1,161.76$242.22$1,403.98$99,762.41
223Dec 2039$1,164.55$239.43$1,403.98$98,597.86
2039 Total$13,792.05$3,055.71$16,847.76
224Jan 2040$1,167.35$236.63$1,403.98$97,430.51
225Feb 2040$1,170.15$233.83$1,403.98$96,260.36
226Mar 2040$1,172.96$231.02$1,403.98$95,087.40
227Apr 2040$1,175.77$228.21$1,403.98$93,911.63
228May 2040$1,178.59$225.39$1,403.98$92,733.04
229Jun 2040$1,181.42$222.56$1,403.98$91,551.62
230Jul 2040$1,184.26$219.72$1,403.98$90,367.36
231Aug 2040$1,187.10$216.88$1,403.98$89,180.26
232Sep 2040$1,189.95$214.03$1,403.98$87,990.31
233Oct 2040$1,192.80$211.18$1,403.98$86,797.51
234Nov 2040$1,195.67$208.31$1,403.98$85,601.84
235Dec 2040$1,198.54$205.44$1,403.98$84,403.30
2040 Total$14,194.56$2,653.2$16,847.76
236Jan 2041$1,201.41$202.57$1,403.98$83,201.89
237Feb 2041$1,204.30$199.68$1,403.98$81,997.59
238Mar 2041$1,207.19$196.79$1,403.98$80,790.40
239Apr 2041$1,210.08$193.90$1,403.98$79,580.32
240May 2041$1,212.99$190.99$1,403.98$78,367.33
241Jun 2041$1,215.90$188.08$1,403.98$77,151.43
242Jul 2041$1,218.82$185.16$1,403.98$75,932.61
243Aug 2041$1,221.74$182.24$1,403.98$74,710.87
244Sep 2041$1,224.67$179.31$1,403.98$73,486.20
245Oct 2041$1,227.61$176.37$1,403.98$72,258.59
246Nov 2041$1,230.56$173.42$1,403.98$71,028.03
247Dec 2041$1,233.51$170.47$1,403.98$69,794.52
2041 Total$14,608.78$2,238.98$16,847.76
248Jan 2042$1,236.47$167.51$1,403.98$68,558.05
249Feb 2042$1,239.44$164.54$1,403.98$67,318.61
250Mar 2042$1,242.42$161.56$1,403.98$66,076.19
251Apr 2042$1,245.40$158.58$1,403.98$64,830.79
252May 2042$1,248.39$155.59$1,403.98$63,582.40
253Jun 2042$1,251.38$152.60$1,403.98$62,331.02
254Jul 2042$1,254.39$149.59$1,403.98$61,076.63
255Aug 2042$1,257.40$146.58$1,403.98$59,819.23
256Sep 2042$1,260.41$143.57$1,403.98$58,558.82
257Oct 2042$1,263.44$140.54$1,403.98$57,295.38
258Nov 2042$1,266.47$137.51$1,403.98$56,028.91
259Dec 2042$1,269.51$134.47$1,403.98$54,759.40
2042 Total$15,035.12$1,812.64$16,847.76
260Jan 2043$1,272.56$131.42$1,403.98$53,486.84
261Feb 2043$1,275.61$128.37$1,403.98$52,211.23
262Mar 2043$1,278.67$125.31$1,403.98$50,932.56
263Apr 2043$1,281.74$122.24$1,403.98$49,650.82
264May 2043$1,284.82$119.16$1,403.98$48,366.00
265Jun 2043$1,287.90$116.08$1,403.98$47,078.10
266Jul 2043$1,290.99$112.99$1,403.98$45,787.11
267Aug 2043$1,294.09$109.89$1,403.98$44,493.02
268Sep 2043$1,297.20$106.78$1,403.98$43,195.82
269Oct 2043$1,300.31$103.67$1,403.98$41,895.51
270Nov 2043$1,303.43$100.55$1,403.98$40,592.08
271Dec 2043$1,306.56$97.42$1,403.98$39,285.52
2043 Total$15,473.88$1,373.88$16,847.76
272Jan 2044$1,309.69$94.29$1,403.98$37,975.83
273Feb 2044$1,312.84$91.14$1,403.98$36,662.99
274Mar 2044$1,315.99$87.99$1,403.98$35,347.00
275Apr 2044$1,319.15$84.83$1,403.98$34,027.85
276May 2044$1,322.31$81.67$1,403.98$32,705.54
277Jun 2044$1,325.49$78.49$1,403.98$31,380.05
278Jul 2044$1,328.67$75.31$1,403.98$30,051.38
279Aug 2044$1,331.86$72.12$1,403.98$28,719.52
280Sep 2044$1,335.05$68.93$1,403.98$27,384.47
281Oct 2044$1,338.26$65.72$1,403.98$26,046.21
282Nov 2044$1,341.47$62.51$1,403.98$24,704.74
283Dec 2044$1,344.69$59.29$1,403.98$23,360.05
2044 Total$15,925.47$922.29$16,847.76
284Jan 2045$1,347.92$56.06$1,403.98$22,012.13
285Feb 2045$1,351.15$52.83$1,403.98$20,660.98
286Mar 2045$1,354.39$49.59$1,403.98$19,306.59
287Apr 2045$1,357.64$46.34$1,403.98$17,948.95
288May 2045$1,360.90$43.08$1,403.98$16,588.05
289Jun 2045$1,364.17$39.81$1,403.98$15,223.88
290Jul 2045$1,367.44$36.54$1,403.98$13,856.44
291Aug 2045$1,370.72$33.26$1,403.98$12,485.72
292Sep 2045$1,374.01$29.97$1,403.98$11,111.71
293Oct 2045$1,377.31$26.67$1,403.98$9,734.40
294Nov 2045$1,380.62$23.36$1,403.98$8,353.78
295Dec 2045$1,383.93$20.05$1,403.98$6,969.85
2045 Total$16,390.2$457.56$16,847.76
296Jan 2046$1,387.25$16.73$1,403.98$5,582.60
297Feb 2046$1,390.58$13.40$1,403.98$4,192.02
298Mar 2046$1,393.92$10.06$1,403.98$2,798.10
299Apr 2046$1,397.26$6.72$1,403.98$1,400.84
300May 2046$1,400.62$3.36$1,403.98$0.22
2046 Total$6,969.63$50.27$7,019.9