Borrow amount

$300,000

Advertised Rate

2.73%

Variable

Loan term
25 Years
Adelaide Bank
Repayment frequency
Monthly
Monthly Repayments
$1,381
Number of repayments
300
Total interest paid
$114,259
Total Repayments

$414,258

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Dec 2020$698.36$682.50$1,380.86$299,301.64
2020 Total$698.36$682.5$1,380.86
2Jan 2021$699.95$680.91$1,380.86$298,601.69
3Feb 2021$701.54$679.32$1,380.86$297,900.15
4Mar 2021$703.14$677.72$1,380.86$297,197.01
5Apr 2021$704.74$676.12$1,380.86$296,492.27
6May 2021$706.34$674.52$1,380.86$295,785.93
7Jun 2021$707.95$672.91$1,380.86$295,077.98
8Jul 2021$709.56$671.30$1,380.86$294,368.42
9Aug 2021$711.17$669.69$1,380.86$293,657.25
10Sep 2021$712.79$668.07$1,380.86$292,944.46
11Oct 2021$714.41$666.45$1,380.86$292,230.05
12Nov 2021$716.04$664.82$1,380.86$291,514.01
13Dec 2021$717.67$663.19$1,380.86$290,796.34
2021 Total$8,505.3$8,065.02$16,570.32
14Jan 2022$719.30$661.56$1,380.86$290,077.04
15Feb 2022$720.93$659.93$1,380.86$289,356.11
16Mar 2022$722.57$658.29$1,380.86$288,633.54
17Apr 2022$724.22$656.64$1,380.86$287,909.32
18May 2022$725.87$654.99$1,380.86$287,183.45
19Jun 2022$727.52$653.34$1,380.86$286,455.93
20Jul 2022$729.17$651.69$1,380.86$285,726.76
21Aug 2022$730.83$650.03$1,380.86$284,995.93
22Sep 2022$732.49$648.37$1,380.86$284,263.44
23Oct 2022$734.16$646.70$1,380.86$283,529.28
24Nov 2022$735.83$645.03$1,380.86$282,793.45
25Dec 2022$737.50$643.36$1,380.86$282,055.95
2022 Total$8,740.39$7,829.93$16,570.32
26Jan 2023$739.18$641.68$1,380.86$281,316.77
27Feb 2023$740.86$640.00$1,380.86$280,575.91
28Mar 2023$742.55$638.31$1,380.86$279,833.36
29Apr 2023$744.24$636.62$1,380.86$279,089.12
30May 2023$745.93$634.93$1,380.86$278,343.19
31Jun 2023$747.63$633.23$1,380.86$277,595.56
32Jul 2023$749.33$631.53$1,380.86$276,846.23
33Aug 2023$751.03$629.83$1,380.86$276,095.20
34Sep 2023$752.74$628.12$1,380.86$275,342.46
35Oct 2023$754.46$626.40$1,380.86$274,588.00
36Nov 2023$756.17$624.69$1,380.86$273,831.83
37Dec 2023$757.89$622.97$1,380.86$273,073.94
2023 Total$8,982.01$7,588.31$16,570.32
38Jan 2024$759.62$621.24$1,380.86$272,314.32
39Feb 2024$761.34$619.52$1,380.86$271,552.98
40Mar 2024$763.08$617.78$1,380.86$270,789.90
41Apr 2024$764.81$616.05$1,380.86$270,025.09
42May 2024$766.55$614.31$1,380.86$269,258.54
43Jun 2024$768.30$612.56$1,380.86$268,490.24
44Jul 2024$770.04$610.82$1,380.86$267,720.20
45Aug 2024$771.80$609.06$1,380.86$266,948.40
46Sep 2024$773.55$607.31$1,380.86$266,174.85
47Oct 2024$775.31$605.55$1,380.86$265,399.54
48Nov 2024$777.08$603.78$1,380.86$264,622.46
49Dec 2024$778.84$602.02$1,380.86$263,843.62
2024 Total$9,230.32$7,340$16,570.32
50Jan 2025$780.62$600.24$1,380.86$263,063.00
51Feb 2025$782.39$598.47$1,380.86$262,280.61
52Mar 2025$784.17$596.69$1,380.86$261,496.44
53Apr 2025$785.96$594.90$1,380.86$260,710.48
54May 2025$787.74$593.12$1,380.86$259,922.74
55Jun 2025$789.54$591.32$1,380.86$259,133.20
56Jul 2025$791.33$589.53$1,380.86$258,341.87
57Aug 2025$793.13$587.73$1,380.86$257,548.74
58Sep 2025$794.94$585.92$1,380.86$256,753.80
59Oct 2025$796.75$584.11$1,380.86$255,957.05
60Nov 2025$798.56$582.30$1,380.86$255,158.49
61Dec 2025$800.37$580.49$1,380.86$254,358.12
2025 Total$9,485.5$7,084.82$16,570.32
62Jan 2026$802.20$578.66$1,380.86$253,555.92
63Feb 2026$804.02$576.84$1,380.86$252,751.90
64Mar 2026$805.85$575.01$1,380.86$251,946.05
65Apr 2026$807.68$573.18$1,380.86$251,138.37
66May 2026$809.52$571.34$1,380.86$250,328.85
67Jun 2026$811.36$569.50$1,380.86$249,517.49
68Jul 2026$813.21$567.65$1,380.86$248,704.28
69Aug 2026$815.06$565.80$1,380.86$247,889.22
70Sep 2026$816.91$563.95$1,380.86$247,072.31
71Oct 2026$818.77$562.09$1,380.86$246,253.54
72Nov 2026$820.63$560.23$1,380.86$245,432.91
73Dec 2026$822.50$558.36$1,380.86$244,610.41
2026 Total$9,747.71$6,822.61$16,570.32
74Jan 2027$824.37$556.49$1,380.86$243,786.04
75Feb 2027$826.25$554.61$1,380.86$242,959.79
76Mar 2027$828.13$552.73$1,380.86$242,131.66
77Apr 2027$830.01$550.85$1,380.86$241,301.65
78May 2027$831.90$548.96$1,380.86$240,469.75
79Jun 2027$833.79$547.07$1,380.86$239,635.96
80Jul 2027$835.69$545.17$1,380.86$238,800.27
81Aug 2027$837.59$543.27$1,380.86$237,962.68
82Sep 2027$839.49$541.37$1,380.86$237,123.19
83Oct 2027$841.40$539.46$1,380.86$236,281.79
84Nov 2027$843.32$537.54$1,380.86$235,438.47
85Dec 2027$845.24$535.62$1,380.86$234,593.23
2027 Total$10,017.18$6,553.14$16,570.32
86Jan 2028$847.16$533.70$1,380.86$233,746.07
87Feb 2028$849.09$531.77$1,380.86$232,896.98
88Mar 2028$851.02$529.84$1,380.86$232,045.96
89Apr 2028$852.96$527.90$1,380.86$231,193.00
90May 2028$854.90$525.96$1,380.86$230,338.10
91Jun 2028$856.84$524.02$1,380.86$229,481.26
92Jul 2028$858.79$522.07$1,380.86$228,622.47
93Aug 2028$860.74$520.12$1,380.86$227,761.73
94Sep 2028$862.70$518.16$1,380.86$226,899.03
95Oct 2028$864.66$516.20$1,380.86$226,034.37
96Nov 2028$866.63$514.23$1,380.86$225,167.74
97Dec 2028$868.60$512.26$1,380.86$224,299.14
2028 Total$10,294.09$6,276.23$16,570.32
98Jan 2029$870.58$510.28$1,380.86$223,428.56
99Feb 2029$872.56$508.30$1,380.86$222,556.00
100Mar 2029$874.55$506.31$1,380.86$221,681.45
101Apr 2029$876.53$504.33$1,380.86$220,804.92
102May 2029$878.53$502.33$1,380.86$219,926.39
103Jun 2029$880.53$500.33$1,380.86$219,045.86
104Jul 2029$882.53$498.33$1,380.86$218,163.33
105Aug 2029$884.54$496.32$1,380.86$217,278.79
106Sep 2029$886.55$494.31$1,380.86$216,392.24
107Oct 2029$888.57$492.29$1,380.86$215,503.67
108Nov 2029$890.59$490.27$1,380.86$214,613.08
109Dec 2029$892.62$488.24$1,380.86$213,720.46
2029 Total$10,578.68$5,991.64$16,570.32
110Jan 2030$894.65$486.21$1,380.86$212,825.81
111Feb 2030$896.68$484.18$1,380.86$211,929.13
112Mar 2030$898.72$482.14$1,380.86$211,030.41
113Apr 2030$900.77$480.09$1,380.86$210,129.64
114May 2030$902.82$478.04$1,380.86$209,226.82
115Jun 2030$904.87$475.99$1,380.86$208,321.95
116Jul 2030$906.93$473.93$1,380.86$207,415.02
117Aug 2030$908.99$471.87$1,380.86$206,506.03
118Sep 2030$911.06$469.80$1,380.86$205,594.97
119Oct 2030$913.13$467.73$1,380.86$204,681.84
120Nov 2030$915.21$465.65$1,380.86$203,766.63
121Dec 2030$917.29$463.57$1,380.86$202,849.34
2030 Total$10,871.12$5,699.2$16,570.32
122Jan 2031$919.38$461.48$1,380.86$201,929.96
123Feb 2031$921.47$459.39$1,380.86$201,008.49
124Mar 2031$923.57$457.29$1,380.86$200,084.92
125Apr 2031$925.67$455.19$1,380.86$199,159.25
126May 2031$927.77$453.09$1,380.86$198,231.48
127Jun 2031$929.88$450.98$1,380.86$197,301.60
128Jul 2031$932.00$448.86$1,380.86$196,369.60
129Aug 2031$934.12$446.74$1,380.86$195,435.48
130Sep 2031$936.24$444.62$1,380.86$194,499.24
131Oct 2031$938.37$442.49$1,380.86$193,560.87
132Nov 2031$940.51$440.35$1,380.86$192,620.36
133Dec 2031$942.65$438.21$1,380.86$191,677.71
2031 Total$11,171.63$5,398.69$16,570.32
134Jan 2032$944.79$436.07$1,380.86$190,732.92
135Feb 2032$946.94$433.92$1,380.86$189,785.98
136Mar 2032$949.10$431.76$1,380.86$188,836.88
137Apr 2032$951.26$429.60$1,380.86$187,885.62
138May 2032$953.42$427.44$1,380.86$186,932.20
139Jun 2032$955.59$425.27$1,380.86$185,976.61
140Jul 2032$957.76$423.10$1,380.86$185,018.85
141Aug 2032$959.94$420.92$1,380.86$184,058.91
142Sep 2032$962.13$418.73$1,380.86$183,096.78
143Oct 2032$964.31$416.55$1,380.86$182,132.47
144Nov 2032$966.51$414.35$1,380.86$181,165.96
145Dec 2032$968.71$412.15$1,380.86$180,197.25
2032 Total$11,480.46$5,089.86$16,570.32
146Jan 2033$970.91$409.95$1,380.86$179,226.34
147Feb 2033$973.12$407.74$1,380.86$178,253.22
148Mar 2033$975.33$405.53$1,380.86$177,277.89
149Apr 2033$977.55$403.31$1,380.86$176,300.34
150May 2033$979.78$401.08$1,380.86$175,320.56
151Jun 2033$982.01$398.85$1,380.86$174,338.55
152Jul 2033$984.24$396.62$1,380.86$173,354.31
153Aug 2033$986.48$394.38$1,380.86$172,367.83
154Sep 2033$988.72$392.14$1,380.86$171,379.11
155Oct 2033$990.97$389.89$1,380.86$170,388.14
156Nov 2033$993.23$387.63$1,380.86$169,394.91
157Dec 2033$995.49$385.37$1,380.86$168,399.42
2033 Total$11,797.83$4,772.49$16,570.32
158Jan 2034$997.75$383.11$1,380.86$167,401.67
159Feb 2034$1,000.02$380.84$1,380.86$166,401.65
160Mar 2034$1,002.30$378.56$1,380.86$165,399.35
161Apr 2034$1,004.58$376.28$1,380.86$164,394.77
162May 2034$1,006.86$374.00$1,380.86$163,387.91
163Jun 2034$1,009.15$371.71$1,380.86$162,378.76
164Jul 2034$1,011.45$369.41$1,380.86$161,367.31
165Aug 2034$1,013.75$367.11$1,380.86$160,353.56
166Sep 2034$1,016.06$364.80$1,380.86$159,337.50
167Oct 2034$1,018.37$362.49$1,380.86$158,319.13
168Nov 2034$1,020.68$360.18$1,380.86$157,298.45
169Dec 2034$1,023.01$357.85$1,380.86$156,275.44
2034 Total$12,123.98$4,446.34$16,570.32
170Jan 2035$1,025.33$355.53$1,380.86$155,250.11
171Feb 2035$1,027.67$353.19$1,380.86$154,222.44
172Mar 2035$1,030.00$350.86$1,380.86$153,192.44
173Apr 2035$1,032.35$348.51$1,380.86$152,160.09
174May 2035$1,034.70$346.16$1,380.86$151,125.39
175Jun 2035$1,037.05$343.81$1,380.86$150,088.34
176Jul 2035$1,039.41$341.45$1,380.86$149,048.93
177Aug 2035$1,041.77$339.09$1,380.86$148,007.16
178Sep 2035$1,044.14$336.72$1,380.86$146,963.02
179Oct 2035$1,046.52$334.34$1,380.86$145,916.50
180Nov 2035$1,048.90$331.96$1,380.86$144,867.60
181Dec 2035$1,051.29$329.57$1,380.86$143,816.31
2035 Total$12,459.13$4,111.19$16,570.32
182Jan 2036$1,053.68$327.18$1,380.86$142,762.63
183Feb 2036$1,056.08$324.78$1,380.86$141,706.55
184Mar 2036$1,058.48$322.38$1,380.86$140,648.07
185Apr 2036$1,060.89$319.97$1,380.86$139,587.18
186May 2036$1,063.30$317.56$1,380.86$138,523.88
187Jun 2036$1,065.72$315.14$1,380.86$137,458.16
188Jul 2036$1,068.14$312.72$1,380.86$136,390.02
189Aug 2036$1,070.57$310.29$1,380.86$135,319.45
190Sep 2036$1,073.01$307.85$1,380.86$134,246.44
191Oct 2036$1,075.45$305.41$1,380.86$133,170.99
192Nov 2036$1,077.90$302.96$1,380.86$132,093.09
193Dec 2036$1,080.35$300.51$1,380.86$131,012.74
2036 Total$12,803.57$3,766.75$16,570.32
194Jan 2037$1,082.81$298.05$1,380.86$129,929.93
195Feb 2037$1,085.27$295.59$1,380.86$128,844.66
196Mar 2037$1,087.74$293.12$1,380.86$127,756.92
197Apr 2037$1,090.21$290.65$1,380.86$126,666.71
198May 2037$1,092.69$288.17$1,380.86$125,574.02
199Jun 2037$1,095.18$285.68$1,380.86$124,478.84
200Jul 2037$1,097.67$283.19$1,380.86$123,381.17
201Aug 2037$1,100.17$280.69$1,380.86$122,281.00
202Sep 2037$1,102.67$278.19$1,380.86$121,178.33
203Oct 2037$1,105.18$275.68$1,380.86$120,073.15
204Nov 2037$1,107.69$273.17$1,380.86$118,965.46
205Dec 2037$1,110.21$270.65$1,380.86$117,855.25
2037 Total$13,157.49$3,412.83$16,570.32
206Jan 2038$1,112.74$268.12$1,380.86$116,742.51
207Feb 2038$1,115.27$265.59$1,380.86$115,627.24
208Mar 2038$1,117.81$263.05$1,380.86$114,509.43
209Apr 2038$1,120.35$260.51$1,380.86$113,389.08
210May 2038$1,122.90$257.96$1,380.86$112,266.18
211Jun 2038$1,125.45$255.41$1,380.86$111,140.73
212Jul 2038$1,128.01$252.85$1,380.86$110,012.72
213Aug 2038$1,130.58$250.28$1,380.86$108,882.14
214Sep 2038$1,133.15$247.71$1,380.86$107,748.99
215Oct 2038$1,135.73$245.13$1,380.86$106,613.26
216Nov 2038$1,138.31$242.55$1,380.86$105,474.95
217Dec 2038$1,140.90$239.96$1,380.86$104,334.05
2038 Total$13,521.2$3,049.12$16,570.32
218Jan 2039$1,143.50$237.36$1,380.86$103,190.55
219Feb 2039$1,146.10$234.76$1,380.86$102,044.45
220Mar 2039$1,148.71$232.15$1,380.86$100,895.74
221Apr 2039$1,151.32$229.54$1,380.86$99,744.42
222May 2039$1,153.94$226.92$1,380.86$98,590.48
223Jun 2039$1,156.57$224.29$1,380.86$97,433.91
224Jul 2039$1,159.20$221.66$1,380.86$96,274.71
225Aug 2039$1,161.84$219.02$1,380.86$95,112.87
226Sep 2039$1,164.48$216.38$1,380.86$93,948.39
227Oct 2039$1,167.13$213.73$1,380.86$92,781.26
228Nov 2039$1,169.78$211.08$1,380.86$91,611.48
229Dec 2039$1,172.44$208.42$1,380.86$90,439.04
2039 Total$13,895.01$2,675.31$16,570.32
230Jan 2040$1,175.11$205.75$1,380.86$89,263.93
231Feb 2040$1,177.78$203.08$1,380.86$88,086.15
232Mar 2040$1,180.46$200.40$1,380.86$86,905.69
233Apr 2040$1,183.15$197.71$1,380.86$85,722.54
234May 2040$1,185.84$195.02$1,380.86$84,536.70
235Jun 2040$1,188.54$192.32$1,380.86$83,348.16
236Jul 2040$1,191.24$189.62$1,380.86$82,156.92
237Aug 2040$1,193.95$186.91$1,380.86$80,962.97
238Sep 2040$1,196.67$184.19$1,380.86$79,766.30
239Oct 2040$1,199.39$181.47$1,380.86$78,566.91
240Nov 2040$1,202.12$178.74$1,380.86$77,364.79
241Dec 2040$1,204.86$176.00$1,380.86$76,159.93
2040 Total$14,279.11$2,291.21$16,570.32
242Jan 2041$1,207.60$173.26$1,380.86$74,952.33
243Feb 2041$1,210.34$170.52$1,380.86$73,741.99
244Mar 2041$1,213.10$167.76$1,380.86$72,528.89
245Apr 2041$1,215.86$165.00$1,380.86$71,313.03
246May 2041$1,218.62$162.24$1,380.86$70,094.41
247Jun 2041$1,221.40$159.46$1,380.86$68,873.01
248Jul 2041$1,224.17$156.69$1,380.86$67,648.84
249Aug 2041$1,226.96$153.90$1,380.86$66,421.88
250Sep 2041$1,229.75$151.11$1,380.86$65,192.13
251Oct 2041$1,232.55$148.31$1,380.86$63,959.58
252Nov 2041$1,235.35$145.51$1,380.86$62,724.23
253Dec 2041$1,238.16$142.70$1,380.86$61,486.07
2041 Total$14,673.86$1,896.46$16,570.32
254Jan 2042$1,240.98$139.88$1,380.86$60,245.09
255Feb 2042$1,243.80$137.06$1,380.86$59,001.29
256Mar 2042$1,246.63$134.23$1,380.86$57,754.66
257Apr 2042$1,249.47$131.39$1,380.86$56,505.19
258May 2042$1,252.31$128.55$1,380.86$55,252.88
259Jun 2042$1,255.16$125.70$1,380.86$53,997.72
260Jul 2042$1,258.02$122.84$1,380.86$52,739.70
261Aug 2042$1,260.88$119.98$1,380.86$51,478.82
262Sep 2042$1,263.75$117.11$1,380.86$50,215.07
263Oct 2042$1,266.62$114.24$1,380.86$48,948.45
264Nov 2042$1,269.50$111.36$1,380.86$47,678.95
265Dec 2042$1,272.39$108.47$1,380.86$46,406.56
2042 Total$15,079.51$1,490.81$16,570.32
266Jan 2043$1,275.29$105.57$1,380.86$45,131.27
267Feb 2043$1,278.19$102.67$1,380.86$43,853.08
268Mar 2043$1,281.09$99.77$1,380.86$42,571.99
269Apr 2043$1,284.01$96.85$1,380.86$41,287.98
270May 2043$1,286.93$93.93$1,380.86$40,001.05
271Jun 2043$1,289.86$91.00$1,380.86$38,711.19
272Jul 2043$1,292.79$88.07$1,380.86$37,418.40
273Aug 2043$1,295.73$85.13$1,380.86$36,122.67
274Sep 2043$1,298.68$82.18$1,380.86$34,823.99
275Oct 2043$1,301.64$79.22$1,380.86$33,522.35
276Nov 2043$1,304.60$76.26$1,380.86$32,217.75
277Dec 2043$1,307.56$73.30$1,380.86$30,910.19
2043 Total$15,496.37$1,073.95$16,570.32
278Jan 2044$1,310.54$70.32$1,380.86$29,599.65
279Feb 2044$1,313.52$67.34$1,380.86$28,286.13
280Mar 2044$1,316.51$64.35$1,380.86$26,969.62
281Apr 2044$1,319.50$61.36$1,380.86$25,650.12
282May 2044$1,322.51$58.35$1,380.86$24,327.61
283Jun 2044$1,325.51$55.35$1,380.86$23,002.10
284Jul 2044$1,328.53$52.33$1,380.86$21,673.57
285Aug 2044$1,331.55$49.31$1,380.86$20,342.02
286Sep 2044$1,334.58$46.28$1,380.86$19,007.44
287Oct 2044$1,337.62$43.24$1,380.86$17,669.82
288Nov 2044$1,340.66$40.20$1,380.86$16,329.16
289Dec 2044$1,343.71$37.15$1,380.86$14,985.45
2044 Total$15,924.74$645.58$16,570.32
290Jan 2045$1,346.77$34.09$1,380.86$13,638.68
291Feb 2045$1,349.83$31.03$1,380.86$12,288.85
292Mar 2045$1,352.90$27.96$1,380.86$10,935.95
293Apr 2045$1,355.98$24.88$1,380.86$9,579.97
294May 2045$1,359.07$21.79$1,380.86$8,220.90
295Jun 2045$1,362.16$18.70$1,380.86$6,858.74
296Jul 2045$1,365.26$15.60$1,380.86$5,493.48
297Aug 2045$1,368.36$12.50$1,380.86$4,125.12
298Sep 2045$1,371.48$9.38$1,380.86$2,753.64
299Oct 2045$1,374.60$6.26$1,380.86$1,379.04
300Nov 2045$1,377.72$3.14$1,380.86$1.32
2045 Total$14,984.13$205.33$15,189.46