Borrow amount

$300,000

Advertised Rate

2.34%

Fixed - 5 years

Loan term
25 Years
Adelaide Bank
Repayment frequency
Monthly
Monthly Repayments
$1,322
Number of repayments
300
Total interest paid
$96,542
Total Repayments

$396,540

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Mar 2021$736.80$585.00$1,321.80$299,263.20
2Apr 2021$738.24$583.56$1,321.80$298,524.96
3May 2021$739.68$582.12$1,321.80$297,785.28
4Jun 2021$741.12$580.68$1,321.80$297,044.16
5Jul 2021$742.56$579.24$1,321.80$296,301.60
6Aug 2021$744.01$577.79$1,321.80$295,557.59
7Sep 2021$745.46$576.34$1,321.80$294,812.13
8Oct 2021$746.92$574.88$1,321.80$294,065.21
9Nov 2021$748.37$573.43$1,321.80$293,316.84
10Dec 2021$749.83$571.97$1,321.80$292,567.01
2021 Total$7,432.99$5,785.01$13,218
11Jan 2022$751.29$570.51$1,321.80$291,815.72
12Feb 2022$752.76$569.04$1,321.80$291,062.96
13Mar 2022$754.23$567.57$1,321.80$290,308.73
14Apr 2022$755.70$566.10$1,321.80$289,553.03
15May 2022$757.17$564.63$1,321.80$288,795.86
16Jun 2022$758.65$563.15$1,321.80$288,037.21
17Jul 2022$760.13$561.67$1,321.80$287,277.08
18Aug 2022$761.61$560.19$1,321.80$286,515.47
19Sep 2022$763.09$558.71$1,321.80$285,752.38
20Oct 2022$764.58$557.22$1,321.80$284,987.80
21Nov 2022$766.07$555.73$1,321.80$284,221.73
22Dec 2022$767.57$554.23$1,321.80$283,454.16
2022 Total$9,112.85$6,748.75$15,861.6
23Jan 2023$769.06$552.74$1,321.80$282,685.10
24Feb 2023$770.56$551.24$1,321.80$281,914.54
25Mar 2023$772.07$549.73$1,321.80$281,142.47
26Apr 2023$773.57$548.23$1,321.80$280,368.90
27May 2023$775.08$546.72$1,321.80$279,593.82
28Jun 2023$776.59$545.21$1,321.80$278,817.23
29Jul 2023$778.11$543.69$1,321.80$278,039.12
30Aug 2023$779.62$542.18$1,321.80$277,259.50
31Sep 2023$781.14$540.66$1,321.80$276,478.36
32Oct 2023$782.67$539.13$1,321.80$275,695.69
33Nov 2023$784.19$537.61$1,321.80$274,911.50
34Dec 2023$785.72$536.08$1,321.80$274,125.78
2023 Total$9,328.38$6,533.22$15,861.6
35Jan 2024$787.25$534.55$1,321.80$273,338.53
36Feb 2024$788.79$533.01$1,321.80$272,549.74
37Mar 2024$790.33$531.47$1,321.80$271,759.41
38Apr 2024$791.87$529.93$1,321.80$270,967.54
39May 2024$793.41$528.39$1,321.80$270,174.13
40Jun 2024$794.96$526.84$1,321.80$269,379.17
41Jul 2024$796.51$525.29$1,321.80$268,582.66
42Aug 2024$798.06$523.74$1,321.80$267,784.60
43Sep 2024$799.62$522.18$1,321.80$266,984.98
44Oct 2024$801.18$520.62$1,321.80$266,183.80
45Nov 2024$802.74$519.06$1,321.80$265,381.06
46Dec 2024$804.31$517.49$1,321.80$264,576.75
2024 Total$9,549.03$6,312.57$15,861.6
47Jan 2025$805.88$515.92$1,321.80$263,770.87
48Feb 2025$807.45$514.35$1,321.80$262,963.42
49Mar 2025$809.02$512.78$1,321.80$262,154.40
50Apr 2025$810.60$511.20$1,321.80$261,343.80
51May 2025$812.18$509.62$1,321.80$260,531.62
52Jun 2025$813.76$508.04$1,321.80$259,717.86
53Jul 2025$815.35$506.45$1,321.80$258,902.51
54Aug 2025$816.94$504.86$1,321.80$258,085.57
55Sep 2025$818.53$503.27$1,321.80$257,267.04
56Oct 2025$820.13$501.67$1,321.80$256,446.91
57Nov 2025$821.73$500.07$1,321.80$255,625.18
58Dec 2025$823.33$498.47$1,321.80$254,801.85
2025 Total$9,774.9$6,086.7$15,861.6
59Jan 2026$824.94$496.86$1,321.80$253,976.91
60Feb 2026$826.55$495.25$1,321.80$253,150.36
61Mar 2026$828.16$493.64$1,321.80$252,322.20
62Apr 2026$829.77$492.03$1,321.80$251,492.43
63May 2026$831.39$490.41$1,321.80$250,661.04
64Jun 2026$833.01$488.79$1,321.80$249,828.03
65Jul 2026$834.64$487.16$1,321.80$248,993.39
66Aug 2026$836.26$485.54$1,321.80$248,157.13
67Sep 2026$837.89$483.91$1,321.80$247,319.24
68Oct 2026$839.53$482.27$1,321.80$246,479.71
69Nov 2026$841.16$480.64$1,321.80$245,638.55
70Dec 2026$842.80$479.00$1,321.80$244,795.75
2026 Total$10,006.1$5,855.5$15,861.6
71Jan 2027$844.45$477.35$1,321.80$243,951.30
72Feb 2027$846.09$475.71$1,321.80$243,105.21
73Mar 2027$847.74$474.06$1,321.80$242,257.47
74Apr 2027$849.40$472.40$1,321.80$241,408.07
75May 2027$851.05$470.75$1,321.80$240,557.02
76Jun 2027$852.71$469.09$1,321.80$239,704.31
77Jul 2027$854.38$467.42$1,321.80$238,849.93
78Aug 2027$856.04$465.76$1,321.80$237,993.89
79Sep 2027$857.71$464.09$1,321.80$237,136.18
80Oct 2027$859.38$462.42$1,321.80$236,276.80
81Nov 2027$861.06$460.74$1,321.80$235,415.74
82Dec 2027$862.74$459.06$1,321.80$234,553.00
2027 Total$10,242.75$5,618.85$15,861.6
83Jan 2028$864.42$457.38$1,321.80$233,688.58
84Feb 2028$866.11$455.69$1,321.80$232,822.47
85Mar 2028$867.80$454.00$1,321.80$231,954.67
86Apr 2028$869.49$452.31$1,321.80$231,085.18
87May 2028$871.18$450.62$1,321.80$230,214.00
88Jun 2028$872.88$448.92$1,321.80$229,341.12
89Jul 2028$874.58$447.22$1,321.80$228,466.54
90Aug 2028$876.29$445.51$1,321.80$227,590.25
91Sep 2028$878.00$443.80$1,321.80$226,712.25
92Oct 2028$879.71$442.09$1,321.80$225,832.54
93Nov 2028$881.43$440.37$1,321.80$224,951.11
94Dec 2028$883.15$438.65$1,321.80$224,067.96
2028 Total$10,485.04$5,376.56$15,861.6
95Jan 2029$884.87$436.93$1,321.80$223,183.09
96Feb 2029$886.59$435.21$1,321.80$222,296.50
97Mar 2029$888.32$433.48$1,321.80$221,408.18
98Apr 2029$890.05$431.75$1,321.80$220,518.13
99May 2029$891.79$430.01$1,321.80$219,626.34
100Jun 2029$893.53$428.27$1,321.80$218,732.81
101Jul 2029$895.27$426.53$1,321.80$217,837.54
102Aug 2029$897.02$424.78$1,321.80$216,940.52
103Sep 2029$898.77$423.03$1,321.80$216,041.75
104Oct 2029$900.52$421.28$1,321.80$215,141.23
105Nov 2029$902.27$419.53$1,321.80$214,238.96
106Dec 2029$904.03$417.77$1,321.80$213,334.93
2029 Total$10,733.03$5,128.57$15,861.6
107Jan 2030$905.80$416.00$1,321.80$212,429.13
108Feb 2030$907.56$414.24$1,321.80$211,521.57
109Mar 2030$909.33$412.47$1,321.80$210,612.24
110Apr 2030$911.11$410.69$1,321.80$209,701.13
111May 2030$912.88$408.92$1,321.80$208,788.25
112Jun 2030$914.66$407.14$1,321.80$207,873.59
113Jul 2030$916.45$405.35$1,321.80$206,957.14
114Aug 2030$918.23$403.57$1,321.80$206,038.91
115Sep 2030$920.02$401.78$1,321.80$205,118.89
116Oct 2030$921.82$399.98$1,321.80$204,197.07
117Nov 2030$923.62$398.18$1,321.80$203,273.45
118Dec 2030$925.42$396.38$1,321.80$202,348.03
2030 Total$10,986.9$4,874.7$15,861.6
119Jan 2031$927.22$394.58$1,321.80$201,420.81
120Feb 2031$929.03$392.77$1,321.80$200,491.78
121Mar 2031$930.84$390.96$1,321.80$199,560.94
122Apr 2031$932.66$389.14$1,321.80$198,628.28
123May 2031$934.47$387.33$1,321.80$197,693.81
124Jun 2031$936.30$385.50$1,321.80$196,757.51
125Jul 2031$938.12$383.68$1,321.80$195,819.39
126Aug 2031$939.95$381.85$1,321.80$194,879.44
127Sep 2031$941.79$380.01$1,321.80$193,937.65
128Oct 2031$943.62$378.18$1,321.80$192,994.03
129Nov 2031$945.46$376.34$1,321.80$192,048.57
130Dec 2031$947.31$374.49$1,321.80$191,101.26
2031 Total$11,246.77$4,614.83$15,861.6
131Jan 2032$949.15$372.65$1,321.80$190,152.11
132Feb 2032$951.00$370.80$1,321.80$189,201.11
133Mar 2032$952.86$368.94$1,321.80$188,248.25
134Apr 2032$954.72$367.08$1,321.80$187,293.53
135May 2032$956.58$365.22$1,321.80$186,336.95
136Jun 2032$958.44$363.36$1,321.80$185,378.51
137Jul 2032$960.31$361.49$1,321.80$184,418.20
138Aug 2032$962.18$359.62$1,321.80$183,456.02
139Sep 2032$964.06$357.74$1,321.80$182,491.96
140Oct 2032$965.94$355.86$1,321.80$181,526.02
141Nov 2032$967.82$353.98$1,321.80$180,558.20
142Dec 2032$969.71$352.09$1,321.80$179,588.49
2032 Total$11,512.77$4,348.83$15,861.6
143Jan 2033$971.60$350.20$1,321.80$178,616.89
144Feb 2033$973.50$348.30$1,321.80$177,643.39
145Mar 2033$975.40$346.40$1,321.80$176,667.99
146Apr 2033$977.30$344.50$1,321.80$175,690.69
147May 2033$979.20$342.60$1,321.80$174,711.49
148Jun 2033$981.11$340.69$1,321.80$173,730.38
149Jul 2033$983.03$338.77$1,321.80$172,747.35
150Aug 2033$984.94$336.86$1,321.80$171,762.41
151Sep 2033$986.86$334.94$1,321.80$170,775.55
152Oct 2033$988.79$333.01$1,321.80$169,786.76
153Nov 2033$990.72$331.08$1,321.80$168,796.04
154Dec 2033$992.65$329.15$1,321.80$167,803.39
2033 Total$11,785.1$4,076.5$15,861.6
155Jan 2034$994.58$327.22$1,321.80$166,808.81
156Feb 2034$996.52$325.28$1,321.80$165,812.29
157Mar 2034$998.47$323.33$1,321.80$164,813.82
158Apr 2034$1,000.41$321.39$1,321.80$163,813.41
159May 2034$1,002.36$319.44$1,321.80$162,811.05
160Jun 2034$1,004.32$317.48$1,321.80$161,806.73
161Jul 2034$1,006.28$315.52$1,321.80$160,800.45
162Aug 2034$1,008.24$313.56$1,321.80$159,792.21
163Sep 2034$1,010.21$311.59$1,321.80$158,782.00
164Oct 2034$1,012.18$309.62$1,321.80$157,769.82
165Nov 2034$1,014.15$307.65$1,321.80$156,755.67
166Dec 2034$1,016.13$305.67$1,321.80$155,739.54
2034 Total$12,063.85$3,797.75$15,861.6
167Jan 2035$1,018.11$303.69$1,321.80$154,721.43
168Feb 2035$1,020.09$301.71$1,321.80$153,701.34
169Mar 2035$1,022.08$299.72$1,321.80$152,679.26
170Apr 2035$1,024.08$297.72$1,321.80$151,655.18
171May 2035$1,026.07$295.73$1,321.80$150,629.11
172Jun 2035$1,028.07$293.73$1,321.80$149,601.04
173Jul 2035$1,030.08$291.72$1,321.80$148,570.96
174Aug 2035$1,032.09$289.71$1,321.80$147,538.87
175Sep 2035$1,034.10$287.70$1,321.80$146,504.77
176Oct 2035$1,036.12$285.68$1,321.80$145,468.65
177Nov 2035$1,038.14$283.66$1,321.80$144,430.51
178Dec 2035$1,040.16$281.64$1,321.80$143,390.35
2035 Total$12,349.19$3,512.41$15,861.6
179Jan 2036$1,042.19$279.61$1,321.80$142,348.16
180Feb 2036$1,044.22$277.58$1,321.80$141,303.94
181Mar 2036$1,046.26$275.54$1,321.80$140,257.68
182Apr 2036$1,048.30$273.50$1,321.80$139,209.38
183May 2036$1,050.34$271.46$1,321.80$138,159.04
184Jun 2036$1,052.39$269.41$1,321.80$137,106.65
185Jul 2036$1,054.44$267.36$1,321.80$136,052.21
186Aug 2036$1,056.50$265.30$1,321.80$134,995.71
187Sep 2036$1,058.56$263.24$1,321.80$133,937.15
188Oct 2036$1,060.62$261.18$1,321.80$132,876.53
189Nov 2036$1,062.69$259.11$1,321.80$131,813.84
190Dec 2036$1,064.76$257.04$1,321.80$130,749.08
2036 Total$12,641.27$3,220.33$15,861.6
191Jan 2037$1,066.84$254.96$1,321.80$129,682.24
192Feb 2037$1,068.92$252.88$1,321.80$128,613.32
193Mar 2037$1,071.00$250.80$1,321.80$127,542.32
194Apr 2037$1,073.09$248.71$1,321.80$126,469.23
195May 2037$1,075.19$246.61$1,321.80$125,394.04
196Jun 2037$1,077.28$244.52$1,321.80$124,316.76
197Jul 2037$1,079.38$242.42$1,321.80$123,237.38
198Aug 2037$1,081.49$240.31$1,321.80$122,155.89
199Sep 2037$1,083.60$238.20$1,321.80$121,072.29
200Oct 2037$1,085.71$236.09$1,321.80$119,986.58
201Nov 2037$1,087.83$233.97$1,321.80$118,898.75
202Dec 2037$1,089.95$231.85$1,321.80$117,808.80
2037 Total$12,940.28$2,921.32$15,861.6
203Jan 2038$1,092.07$229.73$1,321.80$116,716.73
204Feb 2038$1,094.20$227.60$1,321.80$115,622.53
205Mar 2038$1,096.34$225.46$1,321.80$114,526.19
206Apr 2038$1,098.47$223.33$1,321.80$113,427.72
207May 2038$1,100.62$221.18$1,321.80$112,327.10
208Jun 2038$1,102.76$219.04$1,321.80$111,224.34
209Jul 2038$1,104.91$216.89$1,321.80$110,119.43
210Aug 2038$1,107.07$214.73$1,321.80$109,012.36
211Sep 2038$1,109.23$212.57$1,321.80$107,903.13
212Oct 2038$1,111.39$210.41$1,321.80$106,791.74
213Nov 2038$1,113.56$208.24$1,321.80$105,678.18
214Dec 2038$1,115.73$206.07$1,321.80$104,562.45
2038 Total$13,246.35$2,615.25$15,861.6
215Jan 2039$1,117.90$203.90$1,321.80$103,444.55
216Feb 2039$1,120.08$201.72$1,321.80$102,324.47
217Mar 2039$1,122.27$199.53$1,321.80$101,202.20
218Apr 2039$1,124.46$197.34$1,321.80$100,077.74
219May 2039$1,126.65$195.15$1,321.80$98,951.09
220Jun 2039$1,128.85$192.95$1,321.80$97,822.24
221Jul 2039$1,131.05$190.75$1,321.80$96,691.19
222Aug 2039$1,133.25$188.55$1,321.80$95,557.94
223Sep 2039$1,135.46$186.34$1,321.80$94,422.48
224Oct 2039$1,137.68$184.12$1,321.80$93,284.80
225Nov 2039$1,139.89$181.91$1,321.80$92,144.91
226Dec 2039$1,142.12$179.68$1,321.80$91,002.79
2039 Total$13,559.66$2,301.94$15,861.6
227Jan 2040$1,144.34$177.46$1,321.80$89,858.45
228Feb 2040$1,146.58$175.22$1,321.80$88,711.87
229Mar 2040$1,148.81$172.99$1,321.80$87,563.06
230Apr 2040$1,151.05$170.75$1,321.80$86,412.01
231May 2040$1,153.30$168.50$1,321.80$85,258.71
232Jun 2040$1,155.55$166.25$1,321.80$84,103.16
233Jul 2040$1,157.80$164.00$1,321.80$82,945.36
234Aug 2040$1,160.06$161.74$1,321.80$81,785.30
235Sep 2040$1,162.32$159.48$1,321.80$80,622.98
236Oct 2040$1,164.59$157.21$1,321.80$79,458.39
237Nov 2040$1,166.86$154.94$1,321.80$78,291.53
238Dec 2040$1,169.13$152.67$1,321.80$77,122.40
2040 Total$13,880.39$1,981.21$15,861.6
239Jan 2041$1,171.41$150.39$1,321.80$75,950.99
240Feb 2041$1,173.70$148.10$1,321.80$74,777.29
241Mar 2041$1,175.98$145.82$1,321.80$73,601.31
242Apr 2041$1,178.28$143.52$1,321.80$72,423.03
243May 2041$1,180.58$141.22$1,321.80$71,242.45
244Jun 2041$1,182.88$138.92$1,321.80$70,059.57
245Jul 2041$1,185.18$136.62$1,321.80$68,874.39
246Aug 2041$1,187.49$134.31$1,321.80$67,686.90
247Sep 2041$1,189.81$131.99$1,321.80$66,497.09
248Oct 2041$1,192.13$129.67$1,321.80$65,304.96
249Nov 2041$1,194.46$127.34$1,321.80$64,110.50
250Dec 2041$1,196.78$125.02$1,321.80$62,913.72
2041 Total$14,208.68$1,652.92$15,861.6
251Jan 2042$1,199.12$122.68$1,321.80$61,714.60
252Feb 2042$1,201.46$120.34$1,321.80$60,513.14
253Mar 2042$1,203.80$118.00$1,321.80$59,309.34
254Apr 2042$1,206.15$115.65$1,321.80$58,103.19
255May 2042$1,208.50$113.30$1,321.80$56,894.69
256Jun 2042$1,210.86$110.94$1,321.80$55,683.83
257Jul 2042$1,213.22$108.58$1,321.80$54,470.61
258Aug 2042$1,215.58$106.22$1,321.80$53,255.03
259Sep 2042$1,217.95$103.85$1,321.80$52,037.08
260Oct 2042$1,220.33$101.47$1,321.80$50,816.75
261Nov 2042$1,222.71$99.09$1,321.80$49,594.04
262Dec 2042$1,225.09$96.71$1,321.80$48,368.95
2042 Total$14,544.77$1,316.83$15,861.6
263Jan 2043$1,227.48$94.32$1,321.80$47,141.47
264Feb 2043$1,229.87$91.93$1,321.80$45,911.60
265Mar 2043$1,232.27$89.53$1,321.80$44,679.33
266Apr 2043$1,234.68$87.12$1,321.80$43,444.65
267May 2043$1,237.08$84.72$1,321.80$42,207.57
268Jun 2043$1,239.50$82.30$1,321.80$40,968.07
269Jul 2043$1,241.91$79.89$1,321.80$39,726.16
270Aug 2043$1,244.33$77.47$1,321.80$38,481.83
271Sep 2043$1,246.76$75.04$1,321.80$37,235.07
272Oct 2043$1,249.19$72.61$1,321.80$35,985.88
273Nov 2043$1,251.63$70.17$1,321.80$34,734.25
274Dec 2043$1,254.07$67.73$1,321.80$33,480.18
2043 Total$14,888.77$972.83$15,861.6
275Jan 2044$1,256.51$65.29$1,321.80$32,223.67
276Feb 2044$1,258.96$62.84$1,321.80$30,964.71
277Mar 2044$1,261.42$60.38$1,321.80$29,703.29
278Apr 2044$1,263.88$57.92$1,321.80$28,439.41
279May 2044$1,266.34$55.46$1,321.80$27,173.07
280Jun 2044$1,268.81$52.99$1,321.80$25,904.26
281Jul 2044$1,271.29$50.51$1,321.80$24,632.97
282Aug 2044$1,273.77$48.03$1,321.80$23,359.20
283Sep 2044$1,276.25$45.55$1,321.80$22,082.95
284Oct 2044$1,278.74$43.06$1,321.80$20,804.21
285Nov 2044$1,281.23$40.57$1,321.80$19,522.98
286Dec 2044$1,283.73$38.07$1,321.80$18,239.25
2044 Total$15,240.93$620.67$15,861.6
287Jan 2045$1,286.23$35.57$1,321.80$16,953.02
288Feb 2045$1,288.74$33.06$1,321.80$15,664.28
289Mar 2045$1,291.25$30.55$1,321.80$14,373.03
290Apr 2045$1,293.77$28.03$1,321.80$13,079.26
291May 2045$1,296.30$25.50$1,321.80$11,782.96
292Jun 2045$1,298.82$22.98$1,321.80$10,484.14
293Jul 2045$1,301.36$20.44$1,321.80$9,182.78
294Aug 2045$1,303.89$17.91$1,321.80$7,878.89
295Sep 2045$1,306.44$15.36$1,321.80$6,572.45
296Oct 2045$1,308.98$12.82$1,321.80$5,263.47
297Nov 2045$1,311.54$10.26$1,321.80$3,951.93
298Dec 2045$1,314.09$7.71$1,321.80$2,637.84
2045 Total$15,601.41$260.19$15,861.6
299Jan 2046$1,316.66$5.14$1,321.80$1,321.18
300Feb 2046$1,319.22$2.58$1,321.80$1.96
2046 Total$2,635.88$7.72$2,643.6