Fixed Rate Home Loan (Low Doc) 7 Years from ANZ

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
7.69%
Fixed - 7 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$2,254
Number of Repayments
300
Total Interest Paid
$376,200
Total repayments
$676,200
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$331.68$1,922.50$2,254.18$299,668.32
2Feb 2020$333.81$1,920.37$2,254.18$299,334.51
3Mar 2020$335.94$1,918.24$2,254.18$298,998.57
4Apr 2020$338.10$1,916.08$2,254.18$298,660.47
5May 2020$340.26$1,913.92$2,254.18$298,320.21
6Jun 2020$342.44$1,911.74$2,254.18$297,977.77
7Jul 2020$344.64$1,909.54$2,254.18$297,633.13
8Aug 2020$346.85$1,907.33$2,254.18$297,286.28
9Sep 2020$349.07$1,905.11$2,254.18$296,937.21
10Oct 2020$351.31$1,902.87$2,254.18$296,585.90
11Nov 2020$353.56$1,900.62$2,254.18$296,232.34
12Dec 2020$355.82$1,898.36$2,254.18$295,876.52
2020 Total$4,123.48$22,926.68$27,050.16
13Jan 2021$358.10$1,896.08$2,254.18$295,518.42
14Feb 2021$360.40$1,893.78$2,254.18$295,158.02
15Mar 2021$362.71$1,891.47$2,254.18$294,795.31
16Apr 2021$365.03$1,889.15$2,254.18$294,430.28
17May 2021$367.37$1,886.81$2,254.18$294,062.91
18Jun 2021$369.73$1,884.45$2,254.18$293,693.18
19Jul 2021$372.10$1,882.08$2,254.18$293,321.08
20Aug 2021$374.48$1,879.70$2,254.18$292,946.60
21Sep 2021$376.88$1,877.30$2,254.18$292,569.72
22Oct 2021$379.30$1,874.88$2,254.18$292,190.42
23Nov 2021$381.73$1,872.45$2,254.18$291,808.69
24Dec 2021$384.17$1,870.01$2,254.18$291,424.52
2021 Total$4,452$22,598.16$27,050.16
25Jan 2022$386.63$1,867.55$2,254.18$291,037.89
26Feb 2022$389.11$1,865.07$2,254.18$290,648.78
27Mar 2022$391.61$1,862.57$2,254.18$290,257.17
28Apr 2022$394.12$1,860.06$2,254.18$289,863.05
29May 2022$396.64$1,857.54$2,254.18$289,466.41
30Jun 2022$399.18$1,855.00$2,254.18$289,067.23
31Jul 2022$401.74$1,852.44$2,254.18$288,665.49
32Aug 2022$404.32$1,849.86$2,254.18$288,261.17
33Sep 2022$406.91$1,847.27$2,254.18$287,854.26
34Oct 2022$409.51$1,844.67$2,254.18$287,444.75
35Nov 2022$412.14$1,842.04$2,254.18$287,032.61
36Dec 2022$414.78$1,839.40$2,254.18$286,617.83
2022 Total$4,806.69$22,243.47$27,050.16
37Jan 2023$417.44$1,836.74$2,254.18$286,200.39
38Feb 2023$420.11$1,834.07$2,254.18$285,780.28
39Mar 2023$422.80$1,831.38$2,254.18$285,357.48
40Apr 2023$425.51$1,828.67$2,254.18$284,931.97
41May 2023$428.24$1,825.94$2,254.18$284,503.73
42Jun 2023$430.99$1,823.19$2,254.18$284,072.74
43Jul 2023$433.75$1,820.43$2,254.18$283,638.99
44Aug 2023$436.53$1,817.65$2,254.18$283,202.46
45Sep 2023$439.32$1,814.86$2,254.18$282,763.14
46Oct 2023$442.14$1,812.04$2,254.18$282,321.00
47Nov 2023$444.97$1,809.21$2,254.18$281,876.03
48Dec 2023$447.82$1,806.36$2,254.18$281,428.21
2023 Total$5,189.62$21,860.54$27,050.16
49Jan 2024$450.69$1,803.49$2,254.18$280,977.52
50Feb 2024$453.58$1,800.60$2,254.18$280,523.94
51Mar 2024$456.49$1,797.69$2,254.18$280,067.45
52Apr 2024$459.41$1,794.77$2,254.18$279,608.04
53May 2024$462.36$1,791.82$2,254.18$279,145.68
54Jun 2024$465.32$1,788.86$2,254.18$278,680.36
55Jul 2024$468.30$1,785.88$2,254.18$278,212.06
56Aug 2024$471.30$1,782.88$2,254.18$277,740.76
57Sep 2024$474.32$1,779.86$2,254.18$277,266.44
58Oct 2024$477.36$1,776.82$2,254.18$276,789.08
59Nov 2024$480.42$1,773.76$2,254.18$276,308.66
60Dec 2024$483.50$1,770.68$2,254.18$275,825.16
2024 Total$5,603.05$21,447.11$27,050.16
61Jan 2025$486.60$1,767.58$2,254.18$275,338.56
62Feb 2025$489.72$1,764.46$2,254.18$274,848.84
63Mar 2025$492.86$1,761.32$2,254.18$274,355.98
64Apr 2025$496.02$1,758.16$2,254.18$273,859.96
65May 2025$499.19$1,754.99$2,254.18$273,360.77
66Jun 2025$502.39$1,751.79$2,254.18$272,858.38
67Jul 2025$505.61$1,748.57$2,254.18$272,352.77
68Aug 2025$508.85$1,745.33$2,254.18$271,843.92
69Sep 2025$512.11$1,742.07$2,254.18$271,331.81
70Oct 2025$515.40$1,738.78$2,254.18$270,816.41
71Nov 2025$518.70$1,735.48$2,254.18$270,297.71
72Dec 2025$522.02$1,732.16$2,254.18$269,775.69
2025 Total$6,049.47$21,000.69$27,050.16
73Jan 2026$525.37$1,728.81$2,254.18$269,250.32
74Feb 2026$528.73$1,725.45$2,254.18$268,721.59
75Mar 2026$532.12$1,722.06$2,254.18$268,189.47
76Apr 2026$535.53$1,718.65$2,254.18$267,653.94
77May 2026$538.96$1,715.22$2,254.18$267,114.98
78Jun 2026$542.42$1,711.76$2,254.18$266,572.56
79Jul 2026$545.89$1,708.29$2,254.18$266,026.67
80Aug 2026$549.39$1,704.79$2,254.18$265,477.28
81Sep 2026$552.91$1,701.27$2,254.18$264,924.37
82Oct 2026$556.46$1,697.72$2,254.18$264,367.91
83Nov 2026$560.02$1,694.16$2,254.18$263,807.89
84Dec 2026$563.61$1,690.57$2,254.18$263,244.28
2026 Total$6,531.41$20,518.75$27,050.16
85Jan 2027$567.22$1,686.96$2,254.18$262,677.06
86Feb 2027$570.86$1,683.32$2,254.18$262,106.20
87Mar 2027$574.52$1,679.66$2,254.18$261,531.68
88Apr 2027$578.20$1,675.98$2,254.18$260,953.48
89May 2027$581.90$1,672.28$2,254.18$260,371.58
90Jun 2027$585.63$1,668.55$2,254.18$259,785.95
91Jul 2027$589.39$1,664.79$2,254.18$259,196.56
92Aug 2027$593.16$1,661.02$2,254.18$258,603.40
93Sep 2027$596.96$1,657.22$2,254.18$258,006.44
94Oct 2027$600.79$1,653.39$2,254.18$257,405.65
95Nov 2027$604.64$1,649.54$2,254.18$256,801.01
96Dec 2027$608.51$1,645.67$2,254.18$256,192.50
2027 Total$7,051.78$19,998.38$27,050.16
97Jan 2028$612.41$1,641.77$2,254.18$255,580.09
98Feb 2028$616.34$1,637.84$2,254.18$254,963.75
99Mar 2028$620.29$1,633.89$2,254.18$254,343.46
100Apr 2028$624.26$1,629.92$2,254.18$253,719.20
101May 2028$628.26$1,625.92$2,254.18$253,090.94
102Jun 2028$632.29$1,621.89$2,254.18$252,458.65
103Jul 2028$636.34$1,617.84$2,254.18$251,822.31
104Aug 2028$640.42$1,613.76$2,254.18$251,181.89
105Sep 2028$644.52$1,609.66$2,254.18$250,537.37
106Oct 2028$648.65$1,605.53$2,254.18$249,888.72
107Nov 2028$652.81$1,601.37$2,254.18$249,235.91
108Dec 2028$656.99$1,597.19$2,254.18$248,578.92
2028 Total$7,613.58$19,436.58$27,050.16
109Jan 2029$661.20$1,592.98$2,254.18$247,917.72
110Feb 2029$665.44$1,588.74$2,254.18$247,252.28
111Mar 2029$669.70$1,584.48$2,254.18$246,582.58
112Apr 2029$674.00$1,580.18$2,254.18$245,908.58
113May 2029$678.32$1,575.86$2,254.18$245,230.26
114Jun 2029$682.66$1,571.52$2,254.18$244,547.60
115Jul 2029$687.04$1,567.14$2,254.18$243,860.56
116Aug 2029$691.44$1,562.74$2,254.18$243,169.12
117Sep 2029$695.87$1,558.31$2,254.18$242,473.25
118Oct 2029$700.33$1,553.85$2,254.18$241,772.92
119Nov 2029$704.82$1,549.36$2,254.18$241,068.10
120Dec 2029$709.34$1,544.84$2,254.18$240,358.76
2029 Total$8,220.16$18,830$27,050.16
121Jan 2030$713.88$1,540.30$2,254.18$239,644.88
122Feb 2030$718.46$1,535.72$2,254.18$238,926.42
123Mar 2030$723.06$1,531.12$2,254.18$238,203.36
124Apr 2030$727.69$1,526.49$2,254.18$237,475.67
125May 2030$732.36$1,521.82$2,254.18$236,743.31
126Jun 2030$737.05$1,517.13$2,254.18$236,006.26
127Jul 2030$741.77$1,512.41$2,254.18$235,264.49
128Aug 2030$746.53$1,507.65$2,254.18$234,517.96
129Sep 2030$751.31$1,502.87$2,254.18$233,766.65
130Oct 2030$756.13$1,498.05$2,254.18$233,010.52
131Nov 2030$760.97$1,493.21$2,254.18$232,249.55
132Dec 2030$765.85$1,488.33$2,254.18$231,483.70
2030 Total$8,875.06$18,175.1$27,050.16
133Jan 2031$770.76$1,483.42$2,254.18$230,712.94
134Feb 2031$775.69$1,478.49$2,254.18$229,937.25
135Mar 2031$780.67$1,473.51$2,254.18$229,156.58
136Apr 2031$785.67$1,468.51$2,254.18$228,370.91
137May 2031$790.70$1,463.48$2,254.18$227,580.21
138Jun 2031$795.77$1,458.41$2,254.18$226,784.44
139Jul 2031$800.87$1,453.31$2,254.18$225,983.57
140Aug 2031$806.00$1,448.18$2,254.18$225,177.57
141Sep 2031$811.17$1,443.01$2,254.18$224,366.40
142Oct 2031$816.37$1,437.81$2,254.18$223,550.03
143Nov 2031$821.60$1,432.58$2,254.18$222,728.43
144Dec 2031$826.86$1,427.32$2,254.18$221,901.57
2031 Total$9,582.13$17,468.03$27,050.16
145Jan 2032$832.16$1,422.02$2,254.18$221,069.41
146Feb 2032$837.49$1,416.69$2,254.18$220,231.92
147Mar 2032$842.86$1,411.32$2,254.18$219,389.06
148Apr 2032$848.26$1,405.92$2,254.18$218,540.80
149May 2032$853.70$1,400.48$2,254.18$217,687.10
150Jun 2032$859.17$1,395.01$2,254.18$216,827.93
151Jul 2032$864.67$1,389.51$2,254.18$215,963.26
152Aug 2032$870.22$1,383.96$2,254.18$215,093.04
153Sep 2032$875.79$1,378.39$2,254.18$214,217.25
154Oct 2032$881.40$1,372.78$2,254.18$213,335.85
155Nov 2032$887.05$1,367.13$2,254.18$212,448.80
156Dec 2032$892.74$1,361.44$2,254.18$211,556.06
2032 Total$10,345.51$16,704.65$27,050.16
157Jan 2033$898.46$1,355.72$2,254.18$210,657.60
158Feb 2033$904.22$1,349.96$2,254.18$209,753.38
159Mar 2033$910.01$1,344.17$2,254.18$208,843.37
160Apr 2033$915.84$1,338.34$2,254.18$207,927.53
161May 2033$921.71$1,332.47$2,254.18$207,005.82
162Jun 2033$927.62$1,326.56$2,254.18$206,078.20
163Jul 2033$933.56$1,320.62$2,254.18$205,144.64
164Aug 2033$939.54$1,314.64$2,254.18$204,205.10
165Sep 2033$945.57$1,308.61$2,254.18$203,259.53
166Oct 2033$951.63$1,302.55$2,254.18$202,307.90
167Nov 2033$957.72$1,296.46$2,254.18$201,350.18
168Dec 2033$963.86$1,290.32$2,254.18$200,386.32
2033 Total$11,169.74$15,880.42$27,050.16
169Jan 2034$970.04$1,284.14$2,254.18$199,416.28
170Feb 2034$976.25$1,277.93$2,254.18$198,440.03
171Mar 2034$982.51$1,271.67$2,254.18$197,457.52
172Apr 2034$988.81$1,265.37$2,254.18$196,468.71
173May 2034$995.14$1,259.04$2,254.18$195,473.57
174Jun 2034$1,001.52$1,252.66$2,254.18$194,472.05
175Jul 2034$1,007.94$1,246.24$2,254.18$193,464.11
176Aug 2034$1,014.40$1,239.78$2,254.18$192,449.71
177Sep 2034$1,020.90$1,233.28$2,254.18$191,428.81
178Oct 2034$1,027.44$1,226.74$2,254.18$190,401.37
179Nov 2034$1,034.02$1,220.16$2,254.18$189,367.35
180Dec 2034$1,040.65$1,213.53$2,254.18$188,326.70
2034 Total$12,059.62$14,990.54$27,050.16
181Jan 2035$1,047.32$1,206.86$2,254.18$187,279.38
182Feb 2035$1,054.03$1,200.15$2,254.18$186,225.35
183Mar 2035$1,060.79$1,193.39$2,254.18$185,164.56
184Apr 2035$1,067.58$1,186.60$2,254.18$184,096.98
185May 2035$1,074.43$1,179.75$2,254.18$183,022.55
186Jun 2035$1,081.31$1,172.87$2,254.18$181,941.24
187Jul 2035$1,088.24$1,165.94$2,254.18$180,853.00
188Aug 2035$1,095.21$1,158.97$2,254.18$179,757.79
189Sep 2035$1,102.23$1,151.95$2,254.18$178,655.56
190Oct 2035$1,109.30$1,144.88$2,254.18$177,546.26
191Nov 2035$1,116.40$1,137.78$2,254.18$176,429.86
192Dec 2035$1,123.56$1,130.62$2,254.18$175,306.30
2035 Total$13,020.4$14,029.76$27,050.16
193Jan 2036$1,130.76$1,123.42$2,254.18$174,175.54
194Feb 2036$1,138.01$1,116.17$2,254.18$173,037.53
195Mar 2036$1,145.30$1,108.88$2,254.18$171,892.23
196Apr 2036$1,152.64$1,101.54$2,254.18$170,739.59
197May 2036$1,160.02$1,094.16$2,254.18$169,579.57
198Jun 2036$1,167.46$1,086.72$2,254.18$168,412.11
199Jul 2036$1,174.94$1,079.24$2,254.18$167,237.17
200Aug 2036$1,182.47$1,071.71$2,254.18$166,054.70
201Sep 2036$1,190.05$1,064.13$2,254.18$164,864.65
202Oct 2036$1,197.67$1,056.51$2,254.18$163,666.98
203Nov 2036$1,205.35$1,048.83$2,254.18$162,461.63
204Dec 2036$1,213.07$1,041.11$2,254.18$161,248.56
2036 Total$14,057.74$12,992.42$27,050.16
205Jan 2037$1,220.85$1,033.33$2,254.18$160,027.71
206Feb 2037$1,228.67$1,025.51$2,254.18$158,799.04
207Mar 2037$1,236.54$1,017.64$2,254.18$157,562.50
208Apr 2037$1,244.47$1,009.71$2,254.18$156,318.03
209May 2037$1,252.44$1,001.74$2,254.18$155,065.59
210Jun 2037$1,260.47$993.71$2,254.18$153,805.12
211Jul 2037$1,268.55$985.63$2,254.18$152,536.57
212Aug 2037$1,276.67$977.51$2,254.18$151,259.90
213Sep 2037$1,284.86$969.32$2,254.18$149,975.04
214Oct 2037$1,293.09$961.09$2,254.18$148,681.95
215Nov 2037$1,301.38$952.80$2,254.18$147,380.57
216Dec 2037$1,309.72$944.46$2,254.18$146,070.85
2037 Total$15,177.71$11,872.45$27,050.16
217Jan 2038$1,318.11$936.07$2,254.18$144,752.74
218Feb 2038$1,326.56$927.62$2,254.18$143,426.18
219Mar 2038$1,335.06$919.12$2,254.18$142,091.12
220Apr 2038$1,343.61$910.57$2,254.18$140,747.51
221May 2038$1,352.22$901.96$2,254.18$139,395.29
222Jun 2038$1,360.89$893.29$2,254.18$138,034.40
223Jul 2038$1,369.61$884.57$2,254.18$136,664.79
224Aug 2038$1,378.39$875.79$2,254.18$135,286.40
225Sep 2038$1,387.22$866.96$2,254.18$133,899.18
226Oct 2038$1,396.11$858.07$2,254.18$132,503.07
227Nov 2038$1,405.06$849.12$2,254.18$131,098.01
228Dec 2038$1,414.06$840.12$2,254.18$129,683.95
2038 Total$16,386.9$10,663.26$27,050.16
229Jan 2039$1,423.12$831.06$2,254.18$128,260.83
230Feb 2039$1,432.24$821.94$2,254.18$126,828.59
231Mar 2039$1,441.42$812.76$2,254.18$125,387.17
232Apr 2039$1,450.66$803.52$2,254.18$123,936.51
233May 2039$1,459.95$794.23$2,254.18$122,476.56
234Jun 2039$1,469.31$784.87$2,254.18$121,007.25
235Jul 2039$1,478.73$775.45$2,254.18$119,528.52
236Aug 2039$1,488.20$765.98$2,254.18$118,040.32
237Sep 2039$1,497.74$756.44$2,254.18$116,542.58
238Oct 2039$1,507.34$746.84$2,254.18$115,035.24
239Nov 2039$1,517.00$737.18$2,254.18$113,518.24
240Dec 2039$1,526.72$727.46$2,254.18$111,991.52
2039 Total$17,692.43$9,357.73$27,050.16
241Jan 2040$1,536.50$717.68$2,254.18$110,455.02
242Feb 2040$1,546.35$707.83$2,254.18$108,908.67
243Mar 2040$1,556.26$697.92$2,254.18$107,352.41
244Apr 2040$1,566.23$687.95$2,254.18$105,786.18
245May 2040$1,576.27$677.91$2,254.18$104,209.91
246Jun 2040$1,586.37$667.81$2,254.18$102,623.54
247Jul 2040$1,596.53$657.65$2,254.18$101,027.01
248Aug 2040$1,606.77$647.41$2,254.18$99,420.24
249Sep 2040$1,617.06$637.12$2,254.18$97,803.18
250Oct 2040$1,627.42$626.76$2,254.18$96,175.76
251Nov 2040$1,637.85$616.33$2,254.18$94,537.91
252Dec 2040$1,648.35$605.83$2,254.18$92,889.56
2040 Total$19,101.96$7,948.2$27,050.16
253Jan 2041$1,658.91$595.27$2,254.18$91,230.65
254Feb 2041$1,669.54$584.64$2,254.18$89,561.11
255Mar 2041$1,680.24$573.94$2,254.18$87,880.87
256Apr 2041$1,691.01$563.17$2,254.18$86,189.86
257May 2041$1,701.85$552.33$2,254.18$84,488.01
258Jun 2041$1,712.75$541.43$2,254.18$82,775.26
259Jul 2041$1,723.73$530.45$2,254.18$81,051.53
260Aug 2041$1,734.77$519.41$2,254.18$79,316.76
261Sep 2041$1,745.89$508.29$2,254.18$77,570.87
262Oct 2041$1,757.08$497.10$2,254.18$75,813.79
263Nov 2041$1,768.34$485.84$2,254.18$74,045.45
264Dec 2041$1,779.67$474.51$2,254.18$72,265.78
2041 Total$20,623.78$6,426.38$27,050.16
265Jan 2042$1,791.08$463.10$2,254.18$70,474.70
266Feb 2042$1,802.55$451.63$2,254.18$68,672.15
267Mar 2042$1,814.11$440.07$2,254.18$66,858.04
268Apr 2042$1,825.73$428.45$2,254.18$65,032.31
269May 2042$1,837.43$416.75$2,254.18$63,194.88
270Jun 2042$1,849.21$404.97$2,254.18$61,345.67
271Jul 2042$1,861.06$393.12$2,254.18$59,484.61
272Aug 2042$1,872.98$381.20$2,254.18$57,611.63
273Sep 2042$1,884.99$369.19$2,254.18$55,726.64
274Oct 2042$1,897.07$357.11$2,254.18$53,829.57
275Nov 2042$1,909.22$344.96$2,254.18$51,920.35
276Dec 2042$1,921.46$332.72$2,254.18$49,998.89
2042 Total$22,266.89$4,783.27$27,050.16
277Jan 2043$1,933.77$320.41$2,254.18$48,065.12
278Feb 2043$1,946.16$308.02$2,254.18$46,118.96
279Mar 2043$1,958.63$295.55$2,254.18$44,160.33
280Apr 2043$1,971.19$282.99$2,254.18$42,189.14
281May 2043$1,983.82$270.36$2,254.18$40,205.32
282Jun 2043$1,996.53$257.65$2,254.18$38,208.79
283Jul 2043$2,009.33$244.85$2,254.18$36,199.46
284Aug 2043$2,022.20$231.98$2,254.18$34,177.26
285Sep 2043$2,035.16$219.02$2,254.18$32,142.10
286Oct 2043$2,048.20$205.98$2,254.18$30,093.90
287Nov 2043$2,061.33$192.85$2,254.18$28,032.57
288Dec 2043$2,074.54$179.64$2,254.18$25,958.03
2043 Total$24,040.86$3,009.3$27,050.16
289Jan 2044$2,087.83$166.35$2,254.18$23,870.20
290Feb 2044$2,101.21$152.97$2,254.18$21,768.99
291Mar 2044$2,114.68$139.50$2,254.18$19,654.31
292Apr 2044$2,128.23$125.95$2,254.18$17,526.08
293May 2044$2,141.87$112.31$2,254.18$15,384.21
294Jun 2044$2,155.59$98.59$2,254.18$13,228.62
295Jul 2044$2,169.41$84.77$2,254.18$11,059.21
296Aug 2044$2,183.31$70.87$2,254.18$8,875.90
297Sep 2044$2,197.30$56.88$2,254.18$6,678.60
298Oct 2044$2,211.38$42.80$2,254.18$4,467.22
299Nov 2044$2,225.55$28.63$2,254.18$2,241.67
300Dec 2044$2,239.81$14.37$2,254.18$1.86
2044 Total$25,956.17$1,093.99$27,050.16
Compare your product with the big 4 banks, or add more products to compare
As seen on