Borrow amount

$300,000

Advertised Rate

3.73

% p.a

Fixed - 1 year

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$933
Number of repayments
300
Total interest paid
$279,750
Total Repayments

$279,750

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$0.00$932.50$932.50$300,000.00
2Aug 2021$0.00$932.50$932.50$300,000.00
3Sep 2021$0.00$932.50$932.50$300,000.00
4Oct 2021$0.00$932.50$932.50$300,000.00
5Nov 2021$0.00$932.50$932.50$300,000.00
6Dec 2021$0.00$932.50$932.50$300,000.00
2021 Total$0$5,595$5,595
7Jan 2022$0.00$932.50$932.50$300,000.00
8Feb 2022$0.00$932.50$932.50$300,000.00
9Mar 2022$0.00$932.50$932.50$300,000.00
10Apr 2022$0.00$932.50$932.50$300,000.00
11May 2022$0.00$932.50$932.50$300,000.00
12Jun 2022$0.00$932.50$932.50$300,000.00
13Jul 2022$0.00$932.50$932.50$300,000.00
14Aug 2022$0.00$932.50$932.50$300,000.00
15Sep 2022$0.00$932.50$932.50$300,000.00
16Oct 2022$0.00$932.50$932.50$300,000.00
17Nov 2022$0.00$932.50$932.50$300,000.00
18Dec 2022$0.00$932.50$932.50$300,000.00
2022 Total$0$11,190$11,190
19Jan 2023$0.00$932.50$932.50$300,000.00
20Feb 2023$0.00$932.50$932.50$300,000.00
21Mar 2023$0.00$932.50$932.50$300,000.00
22Apr 2023$0.00$932.50$932.50$300,000.00
23May 2023$0.00$932.50$932.50$300,000.00
24Jun 2023$0.00$932.50$932.50$300,000.00
25Jul 2023$0.00$932.50$932.50$300,000.00
26Aug 2023$0.00$932.50$932.50$300,000.00
27Sep 2023$0.00$932.50$932.50$300,000.00
28Oct 2023$0.00$932.50$932.50$300,000.00
29Nov 2023$0.00$932.50$932.50$300,000.00
30Dec 2023$0.00$932.50$932.50$300,000.00
2023 Total$0$11,190$11,190
31Jan 2024$0.00$932.50$932.50$300,000.00
32Feb 2024$0.00$932.50$932.50$300,000.00
33Mar 2024$0.00$932.50$932.50$300,000.00
34Apr 2024$0.00$932.50$932.50$300,000.00
35May 2024$0.00$932.50$932.50$300,000.00
36Jun 2024$0.00$932.50$932.50$300,000.00
37Jul 2024$0.00$932.50$932.50$300,000.00
38Aug 2024$0.00$932.50$932.50$300,000.00
39Sep 2024$0.00$932.50$932.50$300,000.00
40Oct 2024$0.00$932.50$932.50$300,000.00
41Nov 2024$0.00$932.50$932.50$300,000.00
42Dec 2024$0.00$932.50$932.50$300,000.00
2024 Total$0$11,190$11,190
43Jan 2025$0.00$932.50$932.50$300,000.00
44Feb 2025$0.00$932.50$932.50$300,000.00
45Mar 2025$0.00$932.50$932.50$300,000.00
46Apr 2025$0.00$932.50$932.50$300,000.00
47May 2025$0.00$932.50$932.50$300,000.00
48Jun 2025$0.00$932.50$932.50$300,000.00
49Jul 2025$0.00$932.50$932.50$300,000.00
50Aug 2025$0.00$932.50$932.50$300,000.00
51Sep 2025$0.00$932.50$932.50$300,000.00
52Oct 2025$0.00$932.50$932.50$300,000.00
53Nov 2025$0.00$932.50$932.50$300,000.00
54Dec 2025$0.00$932.50$932.50$300,000.00
2025 Total$0$11,190$11,190
55Jan 2026$0.00$932.50$932.50$300,000.00
56Feb 2026$0.00$932.50$932.50$300,000.00
57Mar 2026$0.00$932.50$932.50$300,000.00
58Apr 2026$0.00$932.50$932.50$300,000.00
59May 2026$0.00$932.50$932.50$300,000.00
60Jun 2026$0.00$932.50$932.50$300,000.00
61Jul 2026$0.00$932.50$932.50$300,000.00
62Aug 2026$0.00$932.50$932.50$300,000.00
63Sep 2026$0.00$932.50$932.50$300,000.00
64Oct 2026$0.00$932.50$932.50$300,000.00
65Nov 2026$0.00$932.50$932.50$300,000.00
66Dec 2026$0.00$932.50$932.50$300,000.00
2026 Total$0$11,190$11,190
67Jan 2027$0.00$932.50$932.50$300,000.00
68Feb 2027$0.00$932.50$932.50$300,000.00
69Mar 2027$0.00$932.50$932.50$300,000.00
70Apr 2027$0.00$932.50$932.50$300,000.00
71May 2027$0.00$932.50$932.50$300,000.00
72Jun 2027$0.00$932.50$932.50$300,000.00
73Jul 2027$0.00$932.50$932.50$300,000.00
74Aug 2027$0.00$932.50$932.50$300,000.00
75Sep 2027$0.00$932.50$932.50$300,000.00
76Oct 2027$0.00$932.50$932.50$300,000.00
77Nov 2027$0.00$932.50$932.50$300,000.00
78Dec 2027$0.00$932.50$932.50$300,000.00
2027 Total$0$11,190$11,190
79Jan 2028$0.00$932.50$932.50$300,000.00
80Feb 2028$0.00$932.50$932.50$300,000.00
81Mar 2028$0.00$932.50$932.50$300,000.00
82Apr 2028$0.00$932.50$932.50$300,000.00
83May 2028$0.00$932.50$932.50$300,000.00
84Jun 2028$0.00$932.50$932.50$300,000.00
85Jul 2028$0.00$932.50$932.50$300,000.00
86Aug 2028$0.00$932.50$932.50$300,000.00
87Sep 2028$0.00$932.50$932.50$300,000.00
88Oct 2028$0.00$932.50$932.50$300,000.00
89Nov 2028$0.00$932.50$932.50$300,000.00
90Dec 2028$0.00$932.50$932.50$300,000.00
2028 Total$0$11,190$11,190
91Jan 2029$0.00$932.50$932.50$300,000.00
92Feb 2029$0.00$932.50$932.50$300,000.00
93Mar 2029$0.00$932.50$932.50$300,000.00
94Apr 2029$0.00$932.50$932.50$300,000.00
95May 2029$0.00$932.50$932.50$300,000.00
96Jun 2029$0.00$932.50$932.50$300,000.00
97Jul 2029$0.00$932.50$932.50$300,000.00
98Aug 2029$0.00$932.50$932.50$300,000.00
99Sep 2029$0.00$932.50$932.50$300,000.00
100Oct 2029$0.00$932.50$932.50$300,000.00
101Nov 2029$0.00$932.50$932.50$300,000.00
102Dec 2029$0.00$932.50$932.50$300,000.00
2029 Total$0$11,190$11,190
103Jan 2030$0.00$932.50$932.50$300,000.00
104Feb 2030$0.00$932.50$932.50$300,000.00
105Mar 2030$0.00$932.50$932.50$300,000.00
106Apr 2030$0.00$932.50$932.50$300,000.00
107May 2030$0.00$932.50$932.50$300,000.00
108Jun 2030$0.00$932.50$932.50$300,000.00
109Jul 2030$0.00$932.50$932.50$300,000.00
110Aug 2030$0.00$932.50$932.50$300,000.00
111Sep 2030$0.00$932.50$932.50$300,000.00
112Oct 2030$0.00$932.50$932.50$300,000.00
113Nov 2030$0.00$932.50$932.50$300,000.00
114Dec 2030$0.00$932.50$932.50$300,000.00
2030 Total$0$11,190$11,190
115Jan 2031$0.00$932.50$932.50$300,000.00
116Feb 2031$0.00$932.50$932.50$300,000.00
117Mar 2031$0.00$932.50$932.50$300,000.00
118Apr 2031$0.00$932.50$932.50$300,000.00
119May 2031$0.00$932.50$932.50$300,000.00
120Jun 2031$0.00$932.50$932.50$300,000.00
121Jul 2031$0.00$932.50$932.50$300,000.00
122Aug 2031$0.00$932.50$932.50$300,000.00
123Sep 2031$0.00$932.50$932.50$300,000.00
124Oct 2031$0.00$932.50$932.50$300,000.00
125Nov 2031$0.00$932.50$932.50$300,000.00
126Dec 2031$0.00$932.50$932.50$300,000.00
2031 Total$0$11,190$11,190
127Jan 2032$0.00$932.50$932.50$300,000.00
128Feb 2032$0.00$932.50$932.50$300,000.00
129Mar 2032$0.00$932.50$932.50$300,000.00
130Apr 2032$0.00$932.50$932.50$300,000.00
131May 2032$0.00$932.50$932.50$300,000.00
132Jun 2032$0.00$932.50$932.50$300,000.00
133Jul 2032$0.00$932.50$932.50$300,000.00
134Aug 2032$0.00$932.50$932.50$300,000.00
135Sep 2032$0.00$932.50$932.50$300,000.00
136Oct 2032$0.00$932.50$932.50$300,000.00
137Nov 2032$0.00$932.50$932.50$300,000.00
138Dec 2032$0.00$932.50$932.50$300,000.00
2032 Total$0$11,190$11,190
139Jan 2033$0.00$932.50$932.50$300,000.00
140Feb 2033$0.00$932.50$932.50$300,000.00
141Mar 2033$0.00$932.50$932.50$300,000.00
142Apr 2033$0.00$932.50$932.50$300,000.00
143May 2033$0.00$932.50$932.50$300,000.00
144Jun 2033$0.00$932.50$932.50$300,000.00
145Jul 2033$0.00$932.50$932.50$300,000.00
146Aug 2033$0.00$932.50$932.50$300,000.00
147Sep 2033$0.00$932.50$932.50$300,000.00
148Oct 2033$0.00$932.50$932.50$300,000.00
149Nov 2033$0.00$932.50$932.50$300,000.00
150Dec 2033$0.00$932.50$932.50$300,000.00
2033 Total$0$11,190$11,190
151Jan 2034$0.00$932.50$932.50$300,000.00
152Feb 2034$0.00$932.50$932.50$300,000.00
153Mar 2034$0.00$932.50$932.50$300,000.00
154Apr 2034$0.00$932.50$932.50$300,000.00
155May 2034$0.00$932.50$932.50$300,000.00
156Jun 2034$0.00$932.50$932.50$300,000.00
157Jul 2034$0.00$932.50$932.50$300,000.00
158Aug 2034$0.00$932.50$932.50$300,000.00
159Sep 2034$0.00$932.50$932.50$300,000.00
160Oct 2034$0.00$932.50$932.50$300,000.00
161Nov 2034$0.00$932.50$932.50$300,000.00
162Dec 2034$0.00$932.50$932.50$300,000.00
2034 Total$0$11,190$11,190
163Jan 2035$0.00$932.50$932.50$300,000.00
164Feb 2035$0.00$932.50$932.50$300,000.00
165Mar 2035$0.00$932.50$932.50$300,000.00
166Apr 2035$0.00$932.50$932.50$300,000.00
167May 2035$0.00$932.50$932.50$300,000.00
168Jun 2035$0.00$932.50$932.50$300,000.00
169Jul 2035$0.00$932.50$932.50$300,000.00
170Aug 2035$0.00$932.50$932.50$300,000.00
171Sep 2035$0.00$932.50$932.50$300,000.00
172Oct 2035$0.00$932.50$932.50$300,000.00
173Nov 2035$0.00$932.50$932.50$300,000.00
174Dec 2035$0.00$932.50$932.50$300,000.00
2035 Total$0$11,190$11,190
175Jan 2036$0.00$932.50$932.50$300,000.00
176Feb 2036$0.00$932.50$932.50$300,000.00
177Mar 2036$0.00$932.50$932.50$300,000.00
178Apr 2036$0.00$932.50$932.50$300,000.00
179May 2036$0.00$932.50$932.50$300,000.00
180Jun 2036$0.00$932.50$932.50$300,000.00
181Jul 2036$0.00$932.50$932.50$300,000.00
182Aug 2036$0.00$932.50$932.50$300,000.00
183Sep 2036$0.00$932.50$932.50$300,000.00
184Oct 2036$0.00$932.50$932.50$300,000.00
185Nov 2036$0.00$932.50$932.50$300,000.00
186Dec 2036$0.00$932.50$932.50$300,000.00
2036 Total$0$11,190$11,190
187Jan 2037$0.00$932.50$932.50$300,000.00
188Feb 2037$0.00$932.50$932.50$300,000.00
189Mar 2037$0.00$932.50$932.50$300,000.00
190Apr 2037$0.00$932.50$932.50$300,000.00
191May 2037$0.00$932.50$932.50$300,000.00
192Jun 2037$0.00$932.50$932.50$300,000.00
193Jul 2037$0.00$932.50$932.50$300,000.00
194Aug 2037$0.00$932.50$932.50$300,000.00
195Sep 2037$0.00$932.50$932.50$300,000.00
196Oct 2037$0.00$932.50$932.50$300,000.00
197Nov 2037$0.00$932.50$932.50$300,000.00
198Dec 2037$0.00$932.50$932.50$300,000.00
2037 Total$0$11,190$11,190
199Jan 2038$0.00$932.50$932.50$300,000.00
200Feb 2038$0.00$932.50$932.50$300,000.00
201Mar 2038$0.00$932.50$932.50$300,000.00
202Apr 2038$0.00$932.50$932.50$300,000.00
203May 2038$0.00$932.50$932.50$300,000.00
204Jun 2038$0.00$932.50$932.50$300,000.00
205Jul 2038$0.00$932.50$932.50$300,000.00
206Aug 2038$0.00$932.50$932.50$300,000.00
207Sep 2038$0.00$932.50$932.50$300,000.00
208Oct 2038$0.00$932.50$932.50$300,000.00
209Nov 2038$0.00$932.50$932.50$300,000.00
210Dec 2038$0.00$932.50$932.50$300,000.00
2038 Total$0$11,190$11,190
211Jan 2039$0.00$932.50$932.50$300,000.00
212Feb 2039$0.00$932.50$932.50$300,000.00
213Mar 2039$0.00$932.50$932.50$300,000.00
214Apr 2039$0.00$932.50$932.50$300,000.00
215May 2039$0.00$932.50$932.50$300,000.00
216Jun 2039$0.00$932.50$932.50$300,000.00
217Jul 2039$0.00$932.50$932.50$300,000.00
218Aug 2039$0.00$932.50$932.50$300,000.00
219Sep 2039$0.00$932.50$932.50$300,000.00
220Oct 2039$0.00$932.50$932.50$300,000.00
221Nov 2039$0.00$932.50$932.50$300,000.00
222Dec 2039$0.00$932.50$932.50$300,000.00
2039 Total$0$11,190$11,190
223Jan 2040$0.00$932.50$932.50$300,000.00
224Feb 2040$0.00$932.50$932.50$300,000.00
225Mar 2040$0.00$932.50$932.50$300,000.00
226Apr 2040$0.00$932.50$932.50$300,000.00
227May 2040$0.00$932.50$932.50$300,000.00
228Jun 2040$0.00$932.50$932.50$300,000.00
229Jul 2040$0.00$932.50$932.50$300,000.00
230Aug 2040$0.00$932.50$932.50$300,000.00
231Sep 2040$0.00$932.50$932.50$300,000.00
232Oct 2040$0.00$932.50$932.50$300,000.00
233Nov 2040$0.00$932.50$932.50$300,000.00
234Dec 2040$0.00$932.50$932.50$300,000.00
2040 Total$0$11,190$11,190
235Jan 2041$0.00$932.50$932.50$300,000.00
236Feb 2041$0.00$932.50$932.50$300,000.00
237Mar 2041$0.00$932.50$932.50$300,000.00
238Apr 2041$0.00$932.50$932.50$300,000.00
239May 2041$0.00$932.50$932.50$300,000.00
240Jun 2041$0.00$932.50$932.50$300,000.00
241Jul 2041$0.00$932.50$932.50$300,000.00
242Aug 2041$0.00$932.50$932.50$300,000.00
243Sep 2041$0.00$932.50$932.50$300,000.00
244Oct 2041$0.00$932.50$932.50$300,000.00
245Nov 2041$0.00$932.50$932.50$300,000.00
246Dec 2041$0.00$932.50$932.50$300,000.00
2041 Total$0$11,190$11,190
247Jan 2042$0.00$932.50$932.50$300,000.00
248Feb 2042$0.00$932.50$932.50$300,000.00
249Mar 2042$0.00$932.50$932.50$300,000.00
250Apr 2042$0.00$932.50$932.50$300,000.00
251May 2042$0.00$932.50$932.50$300,000.00
252Jun 2042$0.00$932.50$932.50$300,000.00
253Jul 2042$0.00$932.50$932.50$300,000.00
254Aug 2042$0.00$932.50$932.50$300,000.00
255Sep 2042$0.00$932.50$932.50$300,000.00
256Oct 2042$0.00$932.50$932.50$300,000.00
257Nov 2042$0.00$932.50$932.50$300,000.00
258Dec 2042$0.00$932.50$932.50$300,000.00
2042 Total$0$11,190$11,190
259Jan 2043$0.00$932.50$932.50$300,000.00
260Feb 2043$0.00$932.50$932.50$300,000.00
261Mar 2043$0.00$932.50$932.50$300,000.00
262Apr 2043$0.00$932.50$932.50$300,000.00
263May 2043$0.00$932.50$932.50$300,000.00
264Jun 2043$0.00$932.50$932.50$300,000.00
265Jul 2043$0.00$932.50$932.50$300,000.00
266Aug 2043$0.00$932.50$932.50$300,000.00
267Sep 2043$0.00$932.50$932.50$300,000.00
268Oct 2043$0.00$932.50$932.50$300,000.00
269Nov 2043$0.00$932.50$932.50$300,000.00
270Dec 2043$0.00$932.50$932.50$300,000.00
2043 Total$0$11,190$11,190
271Jan 2044$0.00$932.50$932.50$300,000.00
272Feb 2044$0.00$932.50$932.50$300,000.00
273Mar 2044$0.00$932.50$932.50$300,000.00
274Apr 2044$0.00$932.50$932.50$300,000.00
275May 2044$0.00$932.50$932.50$300,000.00
276Jun 2044$0.00$932.50$932.50$300,000.00
277Jul 2044$0.00$932.50$932.50$300,000.00
278Aug 2044$0.00$932.50$932.50$300,000.00
279Sep 2044$0.00$932.50$932.50$300,000.00
280Oct 2044$0.00$932.50$932.50$300,000.00
281Nov 2044$0.00$932.50$932.50$300,000.00
282Dec 2044$0.00$932.50$932.50$300,000.00
2044 Total$0$11,190$11,190
283Jan 2045$0.00$932.50$932.50$300,000.00
284Feb 2045$0.00$932.50$932.50$300,000.00
285Mar 2045$0.00$932.50$932.50$300,000.00
286Apr 2045$0.00$932.50$932.50$300,000.00
287May 2045$0.00$932.50$932.50$300,000.00
288Jun 2045$0.00$932.50$932.50$300,000.00
289Jul 2045$0.00$932.50$932.50$300,000.00
290Aug 2045$0.00$932.50$932.50$300,000.00
291Sep 2045$0.00$932.50$932.50$300,000.00
292Oct 2045$0.00$932.50$932.50$300,000.00
293Nov 2045$0.00$932.50$932.50$300,000.00
294Dec 2045$0.00$932.50$932.50$300,000.00
2045 Total$0$11,190$11,190
295Jan 2046$0.00$932.50$932.50$300,000.00
296Feb 2046$0.00$932.50$932.50$300,000.00
297Mar 2046$0.00$932.50$932.50$300,000.00
298Apr 2046$0.00$932.50$932.50$300,000.00
299May 2046$0.00$932.50$932.50$300,000.00
300Jun 2046$0.00$932.50$932.50$300,000.00
2046 Total$0$5,595$5,595