Borrow amount

$300,000

Advertised Rate

2.45

% p.a

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,338
Number of repayments
300
Total interest paid
$101,492
Total Repayments

$401,492

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$725.81$612.50$1,338.31$299,274.19
2Sep 2021$727.29$611.02$1,338.31$298,546.90
3Oct 2021$728.78$609.53$1,338.31$297,818.12
4Nov 2021$730.26$608.05$1,338.31$297,087.86
5Dec 2021$731.76$606.55$1,338.31$296,356.10
2021 Total$3,643.9$3,047.65$6,691.55
6Jan 2022$733.25$605.06$1,338.31$295,622.85
7Feb 2022$734.75$603.56$1,338.31$294,888.10
8Mar 2022$736.25$602.06$1,338.31$294,151.85
9Apr 2022$737.75$600.56$1,338.31$293,414.10
10May 2022$739.26$599.05$1,338.31$292,674.84
11Jun 2022$740.77$597.54$1,338.31$291,934.07
12Jul 2022$742.28$596.03$1,338.31$291,191.79
13Aug 2022$743.79$594.52$1,338.31$290,448.00
14Sep 2022$745.31$593.00$1,338.31$289,702.69
15Oct 2022$746.83$591.48$1,338.31$288,955.86
16Nov 2022$748.36$589.95$1,338.31$288,207.50
17Dec 2022$749.89$588.42$1,338.31$287,457.61
2022 Total$8,898.49$7,161.23$16,059.72
18Jan 2023$751.42$586.89$1,338.31$286,706.19
19Feb 2023$752.95$585.36$1,338.31$285,953.24
20Mar 2023$754.49$583.82$1,338.31$285,198.75
21Apr 2023$756.03$582.28$1,338.31$284,442.72
22May 2023$757.57$580.74$1,338.31$283,685.15
23Jun 2023$759.12$579.19$1,338.31$282,926.03
24Jul 2023$760.67$577.64$1,338.31$282,165.36
25Aug 2023$762.22$576.09$1,338.31$281,403.14
26Sep 2023$763.78$574.53$1,338.31$280,639.36
27Oct 2023$765.34$572.97$1,338.31$279,874.02
28Nov 2023$766.90$571.41$1,338.31$279,107.12
29Dec 2023$768.47$569.84$1,338.31$278,338.65
2023 Total$9,118.96$6,940.76$16,059.72
30Jan 2024$770.04$568.27$1,338.31$277,568.61
31Feb 2024$771.61$566.70$1,338.31$276,797.00
32Mar 2024$773.18$565.13$1,338.31$276,023.82
33Apr 2024$774.76$563.55$1,338.31$275,249.06
34May 2024$776.34$561.97$1,338.31$274,472.72
35Jun 2024$777.93$560.38$1,338.31$273,694.79
36Jul 2024$779.52$558.79$1,338.31$272,915.27
37Aug 2024$781.11$557.20$1,338.31$272,134.16
38Sep 2024$782.70$555.61$1,338.31$271,351.46
39Oct 2024$784.30$554.01$1,338.31$270,567.16
40Nov 2024$785.90$552.41$1,338.31$269,781.26
41Dec 2024$787.51$550.80$1,338.31$268,993.75
2024 Total$9,344.9$6,714.82$16,059.72
42Jan 2025$789.11$549.20$1,338.31$268,204.64
43Feb 2025$790.73$547.58$1,338.31$267,413.91
44Mar 2025$792.34$545.97$1,338.31$266,621.57
45Apr 2025$793.96$544.35$1,338.31$265,827.61
46May 2025$795.58$542.73$1,338.31$265,032.03
47Jun 2025$797.20$541.11$1,338.31$264,234.83
48Jul 2025$798.83$539.48$1,338.31$263,436.00
49Aug 2025$800.46$537.85$1,338.31$262,635.54
50Sep 2025$802.10$536.21$1,338.31$261,833.44
51Oct 2025$803.73$534.58$1,338.31$261,029.71
52Nov 2025$805.37$532.94$1,338.31$260,224.34
53Dec 2025$807.02$531.29$1,338.31$259,417.32
2025 Total$9,576.43$6,483.29$16,059.72
54Jan 2026$808.67$529.64$1,338.31$258,608.65
55Feb 2026$810.32$527.99$1,338.31$257,798.33
56Mar 2026$811.97$526.34$1,338.31$256,986.36
57Apr 2026$813.63$524.68$1,338.31$256,172.73
58May 2026$815.29$523.02$1,338.31$255,357.44
59Jun 2026$816.96$521.35$1,338.31$254,540.48
60Jul 2026$818.62$519.69$1,338.31$253,721.86
61Aug 2026$820.29$518.02$1,338.31$252,901.57
62Sep 2026$821.97$516.34$1,338.31$252,079.60
63Oct 2026$823.65$514.66$1,338.31$251,255.95
64Nov 2026$825.33$512.98$1,338.31$250,430.62
65Dec 2026$827.01$511.30$1,338.31$249,603.61
2026 Total$9,813.71$6,246.01$16,059.72
66Jan 2027$828.70$509.61$1,338.31$248,774.91
67Feb 2027$830.39$507.92$1,338.31$247,944.52
68Mar 2027$832.09$506.22$1,338.31$247,112.43
69Apr 2027$833.79$504.52$1,338.31$246,278.64
70May 2027$835.49$502.82$1,338.31$245,443.15
71Jun 2027$837.20$501.11$1,338.31$244,605.95
72Jul 2027$838.91$499.40$1,338.31$243,767.04
73Aug 2027$840.62$497.69$1,338.31$242,926.42
74Sep 2027$842.34$495.97$1,338.31$242,084.08
75Oct 2027$844.06$494.25$1,338.31$241,240.02
76Nov 2027$845.78$492.53$1,338.31$240,394.24
77Dec 2027$847.51$490.80$1,338.31$239,546.73
2027 Total$10,056.88$6,002.84$16,059.72
78Jan 2028$849.24$489.07$1,338.31$238,697.49
79Feb 2028$850.97$487.34$1,338.31$237,846.52
80Mar 2028$852.71$485.60$1,338.31$236,993.81
81Apr 2028$854.45$483.86$1,338.31$236,139.36
82May 2028$856.19$482.12$1,338.31$235,283.17
83Jun 2028$857.94$480.37$1,338.31$234,425.23
84Jul 2028$859.69$478.62$1,338.31$233,565.54
85Aug 2028$861.45$476.86$1,338.31$232,704.09
86Sep 2028$863.21$475.10$1,338.31$231,840.88
87Oct 2028$864.97$473.34$1,338.31$230,975.91
88Nov 2028$866.73$471.58$1,338.31$230,109.18
89Dec 2028$868.50$469.81$1,338.31$229,240.68
2028 Total$10,306.05$5,753.67$16,059.72
90Jan 2029$870.28$468.03$1,338.31$228,370.40
91Feb 2029$872.05$466.26$1,338.31$227,498.35
92Mar 2029$873.83$464.48$1,338.31$226,624.52
93Apr 2029$875.62$462.69$1,338.31$225,748.90
94May 2029$877.41$460.90$1,338.31$224,871.49
95Jun 2029$879.20$459.11$1,338.31$223,992.29
96Jul 2029$880.99$457.32$1,338.31$223,111.30
97Aug 2029$882.79$455.52$1,338.31$222,228.51
98Sep 2029$884.59$453.72$1,338.31$221,343.92
99Oct 2029$886.40$451.91$1,338.31$220,457.52
100Nov 2029$888.21$450.10$1,338.31$219,569.31
101Dec 2029$890.02$448.29$1,338.31$218,679.29
2029 Total$10,561.39$5,498.33$16,059.72
102Jan 2030$891.84$446.47$1,338.31$217,787.45
103Feb 2030$893.66$444.65$1,338.31$216,893.79
104Mar 2030$895.49$442.82$1,338.31$215,998.30
105Apr 2030$897.31$441.00$1,338.31$215,100.99
106May 2030$899.15$439.16$1,338.31$214,201.84
107Jun 2030$900.98$437.33$1,338.31$213,300.86
108Jul 2030$902.82$435.49$1,338.31$212,398.04
109Aug 2030$904.66$433.65$1,338.31$211,493.38
110Sep 2030$906.51$431.80$1,338.31$210,586.87
111Oct 2030$908.36$429.95$1,338.31$209,678.51
112Nov 2030$910.22$428.09$1,338.31$208,768.29
113Dec 2030$912.07$426.24$1,338.31$207,856.22
2030 Total$10,823.07$5,236.65$16,059.72
114Jan 2031$913.94$424.37$1,338.31$206,942.28
115Feb 2031$915.80$422.51$1,338.31$206,026.48
116Mar 2031$917.67$420.64$1,338.31$205,108.81
117Apr 2031$919.55$418.76$1,338.31$204,189.26
118May 2031$921.42$416.89$1,338.31$203,267.84
119Jun 2031$923.30$415.01$1,338.31$202,344.54
120Jul 2031$925.19$413.12$1,338.31$201,419.35
121Aug 2031$927.08$411.23$1,338.31$200,492.27
122Sep 2031$928.97$409.34$1,338.31$199,563.30
123Oct 2031$930.87$407.44$1,338.31$198,632.43
124Nov 2031$932.77$405.54$1,338.31$197,699.66
125Dec 2031$934.67$403.64$1,338.31$196,764.99
2031 Total$11,091.23$4,968.49$16,059.72
126Jan 2032$936.58$401.73$1,338.31$195,828.41
127Feb 2032$938.49$399.82$1,338.31$194,889.92
128Mar 2032$940.41$397.90$1,338.31$193,949.51
129Apr 2032$942.33$395.98$1,338.31$193,007.18
130May 2032$944.25$394.06$1,338.31$192,062.93
131Jun 2032$946.18$392.13$1,338.31$191,116.75
132Jul 2032$948.11$390.20$1,338.31$190,168.64
133Aug 2032$950.05$388.26$1,338.31$189,218.59
134Sep 2032$951.99$386.32$1,338.31$188,266.60
135Oct 2032$953.93$384.38$1,338.31$187,312.67
136Nov 2032$955.88$382.43$1,338.31$186,356.79
137Dec 2032$957.83$380.48$1,338.31$185,398.96
2032 Total$11,366.03$4,693.69$16,059.72
138Jan 2033$959.79$378.52$1,338.31$184,439.17
139Feb 2033$961.75$376.56$1,338.31$183,477.42
140Mar 2033$963.71$374.60$1,338.31$182,513.71
141Apr 2033$965.68$372.63$1,338.31$181,548.03
142May 2033$967.65$370.66$1,338.31$180,580.38
143Jun 2033$969.63$368.68$1,338.31$179,610.75
144Jul 2033$971.60$366.71$1,338.31$178,639.15
145Aug 2033$973.59$364.72$1,338.31$177,665.56
146Sep 2033$975.58$362.73$1,338.31$176,689.98
147Oct 2033$977.57$360.74$1,338.31$175,712.41
148Nov 2033$979.56$358.75$1,338.31$174,732.85
149Dec 2033$981.56$356.75$1,338.31$173,751.29
2033 Total$11,647.67$4,412.05$16,059.72
150Jan 2034$983.57$354.74$1,338.31$172,767.72
151Feb 2034$985.58$352.73$1,338.31$171,782.14
152Mar 2034$987.59$350.72$1,338.31$170,794.55
153Apr 2034$989.60$348.71$1,338.31$169,804.95
154May 2034$991.62$346.69$1,338.31$168,813.33
155Jun 2034$993.65$344.66$1,338.31$167,819.68
156Jul 2034$995.68$342.63$1,338.31$166,824.00
157Aug 2034$997.71$340.60$1,338.31$165,826.29
158Sep 2034$999.75$338.56$1,338.31$164,826.54
159Oct 2034$1,001.79$336.52$1,338.31$163,824.75
160Nov 2034$1,003.83$334.48$1,338.31$162,820.92
161Dec 2034$1,005.88$332.43$1,338.31$161,815.04
2034 Total$11,936.25$4,123.47$16,059.72
162Jan 2035$1,007.94$330.37$1,338.31$160,807.10
163Feb 2035$1,010.00$328.31$1,338.31$159,797.10
164Mar 2035$1,012.06$326.25$1,338.31$158,785.04
165Apr 2035$1,014.12$324.19$1,338.31$157,770.92
166May 2035$1,016.19$322.12$1,338.31$156,754.73
167Jun 2035$1,018.27$320.04$1,338.31$155,736.46
168Jul 2035$1,020.35$317.96$1,338.31$154,716.11
169Aug 2035$1,022.43$315.88$1,338.31$153,693.68
170Sep 2035$1,024.52$313.79$1,338.31$152,669.16
171Oct 2035$1,026.61$311.70$1,338.31$151,642.55
172Nov 2035$1,028.71$309.60$1,338.31$150,613.84
173Dec 2035$1,030.81$307.50$1,338.31$149,583.03
2035 Total$12,232.01$3,827.71$16,059.72
174Jan 2036$1,032.91$305.40$1,338.31$148,550.12
175Feb 2036$1,035.02$303.29$1,338.31$147,515.10
176Mar 2036$1,037.13$301.18$1,338.31$146,477.97
177Apr 2036$1,039.25$299.06$1,338.31$145,438.72
178May 2036$1,041.37$296.94$1,338.31$144,397.35
179Jun 2036$1,043.50$294.81$1,338.31$143,353.85
180Jul 2036$1,045.63$292.68$1,338.31$142,308.22
181Aug 2036$1,047.76$290.55$1,338.31$141,260.46
182Sep 2036$1,049.90$288.41$1,338.31$140,210.56
183Oct 2036$1,052.05$286.26$1,338.31$139,158.51
184Nov 2036$1,054.19$284.12$1,338.31$138,104.32
185Dec 2036$1,056.35$281.96$1,338.31$137,047.97
2036 Total$12,535.06$3,524.66$16,059.72
186Jan 2037$1,058.50$279.81$1,338.31$135,989.47
187Feb 2037$1,060.66$277.65$1,338.31$134,928.81
188Mar 2037$1,062.83$275.48$1,338.31$133,865.98
189Apr 2037$1,065.00$273.31$1,338.31$132,800.98
190May 2037$1,067.17$271.14$1,338.31$131,733.81
191Jun 2037$1,069.35$268.96$1,338.31$130,664.46
192Jul 2037$1,071.54$266.77$1,338.31$129,592.92
193Aug 2037$1,073.72$264.59$1,338.31$128,519.20
194Sep 2037$1,075.92$262.39$1,338.31$127,443.28
195Oct 2037$1,078.11$260.20$1,338.31$126,365.17
196Nov 2037$1,080.31$258.00$1,338.31$125,284.86
197Dec 2037$1,082.52$255.79$1,338.31$124,202.34
2037 Total$12,845.63$3,214.09$16,059.72
198Jan 2038$1,084.73$253.58$1,338.31$123,117.61
199Feb 2038$1,086.94$251.37$1,338.31$122,030.67
200Mar 2038$1,089.16$249.15$1,338.31$120,941.51
201Apr 2038$1,091.39$246.92$1,338.31$119,850.12
202May 2038$1,093.62$244.69$1,338.31$118,756.50
203Jun 2038$1,095.85$242.46$1,338.31$117,660.65
204Jul 2038$1,098.09$240.22$1,338.31$116,562.56
205Aug 2038$1,100.33$237.98$1,338.31$115,462.23
206Sep 2038$1,102.57$235.74$1,338.31$114,359.66
207Oct 2038$1,104.83$233.48$1,338.31$113,254.83
208Nov 2038$1,107.08$231.23$1,338.31$112,147.75
209Dec 2038$1,109.34$228.97$1,338.31$111,038.41
2038 Total$13,163.93$2,895.79$16,059.72
210Jan 2039$1,111.61$226.70$1,338.31$109,926.80
211Feb 2039$1,113.88$224.43$1,338.31$108,812.92
212Mar 2039$1,116.15$222.16$1,338.31$107,696.77
213Apr 2039$1,118.43$219.88$1,338.31$106,578.34
214May 2039$1,120.71$217.60$1,338.31$105,457.63
215Jun 2039$1,123.00$215.31$1,338.31$104,334.63
216Jul 2039$1,125.29$213.02$1,338.31$103,209.34
217Aug 2039$1,127.59$210.72$1,338.31$102,081.75
218Sep 2039$1,129.89$208.42$1,338.31$100,951.86
219Oct 2039$1,132.20$206.11$1,338.31$99,819.66
220Nov 2039$1,134.51$203.80$1,338.31$98,685.15
221Dec 2039$1,136.83$201.48$1,338.31$97,548.32
2039 Total$13,490.09$2,569.63$16,059.72
222Jan 2040$1,139.15$199.16$1,338.31$96,409.17
223Feb 2040$1,141.47$196.84$1,338.31$95,267.70
224Mar 2040$1,143.81$194.50$1,338.31$94,123.89
225Apr 2040$1,146.14$192.17$1,338.31$92,977.75
226May 2040$1,148.48$189.83$1,338.31$91,829.27
227Jun 2040$1,150.83$187.48$1,338.31$90,678.44
228Jul 2040$1,153.17$185.14$1,338.31$89,525.27
229Aug 2040$1,155.53$182.78$1,338.31$88,369.74
230Sep 2040$1,157.89$180.42$1,338.31$87,211.85
231Oct 2040$1,160.25$178.06$1,338.31$86,051.60
232Nov 2040$1,162.62$175.69$1,338.31$84,888.98
233Dec 2040$1,164.99$173.32$1,338.31$83,723.99
2040 Total$13,824.33$2,235.39$16,059.72
234Jan 2041$1,167.37$170.94$1,338.31$82,556.62
235Feb 2041$1,169.76$168.55$1,338.31$81,386.86
236Mar 2041$1,172.15$166.16$1,338.31$80,214.71
237Apr 2041$1,174.54$163.77$1,338.31$79,040.17
238May 2041$1,176.94$161.37$1,338.31$77,863.23
239Jun 2041$1,179.34$158.97$1,338.31$76,683.89
240Jul 2041$1,181.75$156.56$1,338.31$75,502.14
241Aug 2041$1,184.16$154.15$1,338.31$74,317.98
242Sep 2041$1,186.58$151.73$1,338.31$73,131.40
243Oct 2041$1,189.00$149.31$1,338.31$71,942.40
244Nov 2041$1,191.43$146.88$1,338.31$70,750.97
245Dec 2041$1,193.86$144.45$1,338.31$69,557.11
2041 Total$14,166.88$1,892.84$16,059.72
246Jan 2042$1,196.30$142.01$1,338.31$68,360.81
247Feb 2042$1,198.74$139.57$1,338.31$67,162.07
248Mar 2042$1,201.19$137.12$1,338.31$65,960.88
249Apr 2042$1,203.64$134.67$1,338.31$64,757.24
250May 2042$1,206.10$132.21$1,338.31$63,551.14
251Jun 2042$1,208.56$129.75$1,338.31$62,342.58
252Jul 2042$1,211.03$127.28$1,338.31$61,131.55
253Aug 2042$1,213.50$124.81$1,338.31$59,918.05
254Sep 2042$1,215.98$122.33$1,338.31$58,702.07
255Oct 2042$1,218.46$119.85$1,338.31$57,483.61
256Nov 2042$1,220.95$117.36$1,338.31$56,262.66
257Dec 2042$1,223.44$114.87$1,338.31$55,039.22
2042 Total$14,517.89$1,541.83$16,059.72
258Jan 2043$1,225.94$112.37$1,338.31$53,813.28
259Feb 2043$1,228.44$109.87$1,338.31$52,584.84
260Mar 2043$1,230.95$107.36$1,338.31$51,353.89
261Apr 2043$1,233.46$104.85$1,338.31$50,120.43
262May 2043$1,235.98$102.33$1,338.31$48,884.45
263Jun 2043$1,238.50$99.81$1,338.31$47,645.95
264Jul 2043$1,241.03$97.28$1,338.31$46,404.92
265Aug 2043$1,243.57$94.74$1,338.31$45,161.35
266Sep 2043$1,246.11$92.20$1,338.31$43,915.24
267Oct 2043$1,248.65$89.66$1,338.31$42,666.59
268Nov 2043$1,251.20$87.11$1,338.31$41,415.39
269Dec 2043$1,253.75$84.56$1,338.31$40,161.64
2043 Total$14,877.58$1,182.14$16,059.72
270Jan 2044$1,256.31$82.00$1,338.31$38,905.33
271Feb 2044$1,258.88$79.43$1,338.31$37,646.45
272Mar 2044$1,261.45$76.86$1,338.31$36,385.00
273Apr 2044$1,264.02$74.29$1,338.31$35,120.98
274May 2044$1,266.60$71.71$1,338.31$33,854.38
275Jun 2044$1,269.19$69.12$1,338.31$32,585.19
276Jul 2044$1,271.78$66.53$1,338.31$31,313.41
277Aug 2044$1,274.38$63.93$1,338.31$30,039.03
278Sep 2044$1,276.98$61.33$1,338.31$28,762.05
279Oct 2044$1,279.59$58.72$1,338.31$27,482.46
280Nov 2044$1,282.20$56.11$1,338.31$26,200.26
281Dec 2044$1,284.82$53.49$1,338.31$24,915.44
2044 Total$15,246.2$813.52$16,059.72
282Jan 2045$1,287.44$50.87$1,338.31$23,628.00
283Feb 2045$1,290.07$48.24$1,338.31$22,337.93
284Mar 2045$1,292.70$45.61$1,338.31$21,045.23
285Apr 2045$1,295.34$42.97$1,338.31$19,749.89
286May 2045$1,297.99$40.32$1,338.31$18,451.90
287Jun 2045$1,300.64$37.67$1,338.31$17,151.26
288Jul 2045$1,303.29$35.02$1,338.31$15,847.97
289Aug 2045$1,305.95$32.36$1,338.31$14,542.02
290Sep 2045$1,308.62$29.69$1,338.31$13,233.40
291Oct 2045$1,311.29$27.02$1,338.31$11,922.11
292Nov 2045$1,313.97$24.34$1,338.31$10,608.14
293Dec 2045$1,316.65$21.66$1,338.31$9,291.49
2045 Total$15,623.95$435.77$16,059.72
294Jan 2046$1,319.34$18.97$1,338.31$7,972.15
295Feb 2046$1,322.03$16.28$1,338.31$6,650.12
296Mar 2046$1,324.73$13.58$1,338.31$5,325.39
297Apr 2046$1,327.44$10.87$1,338.31$3,997.95
298May 2046$1,330.15$8.16$1,338.31$2,667.80
299Jun 2046$1,332.86$5.45$1,338.31$1,334.94
300Jul 2046$1,334.94$2.73$1,337.67$0.00
2046 Total$9,291.49$76.04$9,367.53