Borrow amount

$300,000

Advertised Rate

2.74

% p.a

Fixed - 3 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,382
Number of repayments
300
Total interest paid
$114,719
Total Repayments

$414,719

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$697.40$685.00$1,382.40$299,302.60
2Jul 2021$698.99$683.41$1,382.40$298,603.61
3Aug 2021$700.59$681.81$1,382.40$297,903.02
4Sep 2021$702.19$680.21$1,382.40$297,200.83
5Oct 2021$703.79$678.61$1,382.40$296,497.04
6Nov 2021$705.40$677.00$1,382.40$295,791.64
7Dec 2021$707.01$675.39$1,382.40$295,084.63
2021 Total$4,915.37$4,761.43$9,676.8
8Jan 2022$708.62$673.78$1,382.40$294,376.01
9Feb 2022$710.24$672.16$1,382.40$293,665.77
10Mar 2022$711.86$670.54$1,382.40$292,953.91
11Apr 2022$713.49$668.91$1,382.40$292,240.42
12May 2022$715.12$667.28$1,382.40$291,525.30
13Jun 2022$716.75$665.65$1,382.40$290,808.55
14Jul 2022$718.39$664.01$1,382.40$290,090.16
15Aug 2022$720.03$662.37$1,382.40$289,370.13
16Sep 2022$721.67$660.73$1,382.40$288,648.46
17Oct 2022$723.32$659.08$1,382.40$287,925.14
18Nov 2022$724.97$657.43$1,382.40$287,200.17
19Dec 2022$726.63$655.77$1,382.40$286,473.54
2022 Total$8,611.09$7,977.71$16,588.8
20Jan 2023$728.29$654.11$1,382.40$285,745.25
21Feb 2023$729.95$652.45$1,382.40$285,015.30
22Mar 2023$731.62$650.78$1,382.40$284,283.68
23Apr 2023$733.29$649.11$1,382.40$283,550.39
24May 2023$734.96$647.44$1,382.40$282,815.43
25Jun 2023$736.64$645.76$1,382.40$282,078.79
26Jul 2023$738.32$644.08$1,382.40$281,340.47
27Aug 2023$740.01$642.39$1,382.40$280,600.46
28Sep 2023$741.70$640.70$1,382.40$279,858.76
29Oct 2023$743.39$639.01$1,382.40$279,115.37
30Nov 2023$745.09$637.31$1,382.40$278,370.28
31Dec 2023$746.79$635.61$1,382.40$277,623.49
2023 Total$8,850.05$7,738.75$16,588.8
32Jan 2024$748.49$633.91$1,382.40$276,875.00
33Feb 2024$750.20$632.20$1,382.40$276,124.80
34Mar 2024$751.92$630.48$1,382.40$275,372.88
35Apr 2024$753.63$628.77$1,382.40$274,619.25
36May 2024$755.35$627.05$1,382.40$273,863.90
37Jun 2024$757.08$625.32$1,382.40$273,106.82
38Jul 2024$758.81$623.59$1,382.40$272,348.01
39Aug 2024$760.54$621.86$1,382.40$271,587.47
40Sep 2024$762.28$620.12$1,382.40$270,825.19
41Oct 2024$764.02$618.38$1,382.40$270,061.17
42Nov 2024$765.76$616.64$1,382.40$269,295.41
43Dec 2024$767.51$614.89$1,382.40$268,527.90
2024 Total$9,095.59$7,493.21$16,588.8
44Jan 2025$769.26$613.14$1,382.40$267,758.64
45Feb 2025$771.02$611.38$1,382.40$266,987.62
46Mar 2025$772.78$609.62$1,382.40$266,214.84
47Apr 2025$774.54$607.86$1,382.40$265,440.30
48May 2025$776.31$606.09$1,382.40$264,663.99
49Jun 2025$778.08$604.32$1,382.40$263,885.91
50Jul 2025$779.86$602.54$1,382.40$263,106.05
51Aug 2025$781.64$600.76$1,382.40$262,324.41
52Sep 2025$783.43$598.97$1,382.40$261,540.98
53Oct 2025$785.21$597.19$1,382.40$260,755.77
54Nov 2025$787.01$595.39$1,382.40$259,968.76
55Dec 2025$788.80$593.60$1,382.40$259,179.96
2025 Total$9,347.94$7,240.86$16,588.8
56Jan 2026$790.61$591.79$1,382.40$258,389.35
57Feb 2026$792.41$589.99$1,382.40$257,596.94
58Mar 2026$794.22$588.18$1,382.40$256,802.72
59Apr 2026$796.03$586.37$1,382.40$256,006.69
60May 2026$797.85$584.55$1,382.40$255,208.84
61Jun 2026$799.67$582.73$1,382.40$254,409.17
62Jul 2026$801.50$580.90$1,382.40$253,607.67
63Aug 2026$803.33$579.07$1,382.40$252,804.34
64Sep 2026$805.16$577.24$1,382.40$251,999.18
65Oct 2026$807.00$575.40$1,382.40$251,192.18
66Nov 2026$808.84$573.56$1,382.40$250,383.34
67Dec 2026$810.69$571.71$1,382.40$249,572.65
2026 Total$9,607.31$6,981.49$16,588.8
68Jan 2027$812.54$569.86$1,382.40$248,760.11
69Feb 2027$814.40$568.00$1,382.40$247,945.71
70Mar 2027$816.26$566.14$1,382.40$247,129.45
71Apr 2027$818.12$564.28$1,382.40$246,311.33
72May 2027$819.99$562.41$1,382.40$245,491.34
73Jun 2027$821.86$560.54$1,382.40$244,669.48
74Jul 2027$823.74$558.66$1,382.40$243,845.74
75Aug 2027$825.62$556.78$1,382.40$243,020.12
76Sep 2027$827.50$554.90$1,382.40$242,192.62
77Oct 2027$829.39$553.01$1,382.40$241,363.23
78Nov 2027$831.29$551.11$1,382.40$240,531.94
79Dec 2027$833.19$549.21$1,382.40$239,698.75
2027 Total$9,873.9$6,714.9$16,588.8
80Jan 2028$835.09$547.31$1,382.40$238,863.66
81Feb 2028$836.99$545.41$1,382.40$238,026.67
82Mar 2028$838.91$543.49$1,382.40$237,187.76
83Apr 2028$840.82$541.58$1,382.40$236,346.94
84May 2028$842.74$539.66$1,382.40$235,504.20
85Jun 2028$844.67$537.73$1,382.40$234,659.53
86Jul 2028$846.59$535.81$1,382.40$233,812.94
87Aug 2028$848.53$533.87$1,382.40$232,964.41
88Sep 2028$850.46$531.94$1,382.40$232,113.95
89Oct 2028$852.41$529.99$1,382.40$231,261.54
90Nov 2028$854.35$528.05$1,382.40$230,407.19
91Dec 2028$856.30$526.10$1,382.40$229,550.89
2028 Total$10,147.86$6,440.94$16,588.8
92Jan 2029$858.26$524.14$1,382.40$228,692.63
93Feb 2029$860.22$522.18$1,382.40$227,832.41
94Mar 2029$862.18$520.22$1,382.40$226,970.23
95Apr 2029$864.15$518.25$1,382.40$226,106.08
96May 2029$866.12$516.28$1,382.40$225,239.96
97Jun 2029$868.10$514.30$1,382.40$224,371.86
98Jul 2029$870.08$512.32$1,382.40$223,501.78
99Aug 2029$872.07$510.33$1,382.40$222,629.71
100Sep 2029$874.06$508.34$1,382.40$221,755.65
101Oct 2029$876.06$506.34$1,382.40$220,879.59
102Nov 2029$878.06$504.34$1,382.40$220,001.53
103Dec 2029$880.06$502.34$1,382.40$219,121.47
2029 Total$10,429.42$6,159.38$16,588.8
104Jan 2030$882.07$500.33$1,382.40$218,239.40
105Feb 2030$884.09$498.31$1,382.40$217,355.31
106Mar 2030$886.11$496.29$1,382.40$216,469.20
107Apr 2030$888.13$494.27$1,382.40$215,581.07
108May 2030$890.16$492.24$1,382.40$214,690.91
109Jun 2030$892.19$490.21$1,382.40$213,798.72
110Jul 2030$894.23$488.17$1,382.40$212,904.49
111Aug 2030$896.27$486.13$1,382.40$212,008.22
112Sep 2030$898.31$484.09$1,382.40$211,109.91
113Oct 2030$900.37$482.03$1,382.40$210,209.54
114Nov 2030$902.42$479.98$1,382.40$209,307.12
115Dec 2030$904.48$477.92$1,382.40$208,402.64
2030 Total$10,718.83$5,869.97$16,588.8
116Jan 2031$906.55$475.85$1,382.40$207,496.09
117Feb 2031$908.62$473.78$1,382.40$206,587.47
118Mar 2031$910.69$471.71$1,382.40$205,676.78
119Apr 2031$912.77$469.63$1,382.40$204,764.01
120May 2031$914.86$467.54$1,382.40$203,849.15
121Jun 2031$916.94$465.46$1,382.40$202,932.21
122Jul 2031$919.04$463.36$1,382.40$202,013.17
123Aug 2031$921.14$461.26$1,382.40$201,092.03
124Sep 2031$923.24$459.16$1,382.40$200,168.79
125Oct 2031$925.35$457.05$1,382.40$199,243.44
126Nov 2031$927.46$454.94$1,382.40$198,315.98
127Dec 2031$929.58$452.82$1,382.40$197,386.40
2031 Total$11,016.24$5,572.56$16,588.8
128Jan 2032$931.70$450.70$1,382.40$196,454.70
129Feb 2032$933.83$448.57$1,382.40$195,520.87
130Mar 2032$935.96$446.44$1,382.40$194,584.91
131Apr 2032$938.10$444.30$1,382.40$193,646.81
132May 2032$940.24$442.16$1,382.40$192,706.57
133Jun 2032$942.39$440.01$1,382.40$191,764.18
134Jul 2032$944.54$437.86$1,382.40$190,819.64
135Aug 2032$946.70$435.70$1,382.40$189,872.94
136Sep 2032$948.86$433.54$1,382.40$188,924.08
137Oct 2032$951.02$431.38$1,382.40$187,973.06
138Nov 2032$953.19$429.21$1,382.40$187,019.87
139Dec 2032$955.37$427.03$1,382.40$186,064.50
2032 Total$11,321.9$5,266.9$16,588.8
140Jan 2033$957.55$424.85$1,382.40$185,106.95
141Feb 2033$959.74$422.66$1,382.40$184,147.21
142Mar 2033$961.93$420.47$1,382.40$183,185.28
143Apr 2033$964.13$418.27$1,382.40$182,221.15
144May 2033$966.33$416.07$1,382.40$181,254.82
145Jun 2033$968.53$413.87$1,382.40$180,286.29
146Jul 2033$970.75$411.65$1,382.40$179,315.54
147Aug 2033$972.96$409.44$1,382.40$178,342.58
148Sep 2033$975.18$407.22$1,382.40$177,367.40
149Oct 2033$977.41$404.99$1,382.40$176,389.99
150Nov 2033$979.64$402.76$1,382.40$175,410.35
151Dec 2033$981.88$400.52$1,382.40$174,428.47
2033 Total$11,636.03$4,952.77$16,588.8
152Jan 2034$984.12$398.28$1,382.40$173,444.35
153Feb 2034$986.37$396.03$1,382.40$172,457.98
154Mar 2034$988.62$393.78$1,382.40$171,469.36
155Apr 2034$990.88$391.52$1,382.40$170,478.48
156May 2034$993.14$389.26$1,382.40$169,485.34
157Jun 2034$995.41$386.99$1,382.40$168,489.93
158Jul 2034$997.68$384.72$1,382.40$167,492.25
159Aug 2034$999.96$382.44$1,382.40$166,492.29
160Sep 2034$1,002.24$380.16$1,382.40$165,490.05
161Oct 2034$1,004.53$377.87$1,382.40$164,485.52
162Nov 2034$1,006.82$375.58$1,382.40$163,478.70
163Dec 2034$1,009.12$373.28$1,382.40$162,469.58
2034 Total$11,958.89$4,629.91$16,588.8
164Jan 2035$1,011.43$370.97$1,382.40$161,458.15
165Feb 2035$1,013.74$368.66$1,382.40$160,444.41
166Mar 2035$1,016.05$366.35$1,382.40$159,428.36
167Apr 2035$1,018.37$364.03$1,382.40$158,409.99
168May 2035$1,020.70$361.70$1,382.40$157,389.29
169Jun 2035$1,023.03$359.37$1,382.40$156,366.26
170Jul 2035$1,025.36$357.04$1,382.40$155,340.90
171Aug 2035$1,027.70$354.70$1,382.40$154,313.20
172Sep 2035$1,030.05$352.35$1,382.40$153,283.15
173Oct 2035$1,032.40$350.00$1,382.40$152,250.75
174Nov 2035$1,034.76$347.64$1,382.40$151,215.99
175Dec 2035$1,037.12$345.28$1,382.40$150,178.87
2035 Total$12,290.71$4,298.09$16,588.8
176Jan 2036$1,039.49$342.91$1,382.40$149,139.38
177Feb 2036$1,041.87$340.53$1,382.40$148,097.51
178Mar 2036$1,044.24$338.16$1,382.40$147,053.27
179Apr 2036$1,046.63$335.77$1,382.40$146,006.64
180May 2036$1,049.02$333.38$1,382.40$144,957.62
181Jun 2036$1,051.41$330.99$1,382.40$143,906.21
182Jul 2036$1,053.81$328.59$1,382.40$142,852.40
183Aug 2036$1,056.22$326.18$1,382.40$141,796.18
184Sep 2036$1,058.63$323.77$1,382.40$140,737.55
185Oct 2036$1,061.05$321.35$1,382.40$139,676.50
186Nov 2036$1,063.47$318.93$1,382.40$138,613.03
187Dec 2036$1,065.90$316.50$1,382.40$137,547.13
2036 Total$12,631.74$3,957.06$16,588.8
188Jan 2037$1,068.33$314.07$1,382.40$136,478.80
189Feb 2037$1,070.77$311.63$1,382.40$135,408.03
190Mar 2037$1,073.22$309.18$1,382.40$134,334.81
191Apr 2037$1,075.67$306.73$1,382.40$133,259.14
192May 2037$1,078.12$304.28$1,382.40$132,181.02
193Jun 2037$1,080.59$301.81$1,382.40$131,100.43
194Jul 2037$1,083.05$299.35$1,382.40$130,017.38
195Aug 2037$1,085.53$296.87$1,382.40$128,931.85
196Sep 2037$1,088.01$294.39$1,382.40$127,843.84
197Oct 2037$1,090.49$291.91$1,382.40$126,753.35
198Nov 2037$1,092.98$289.42$1,382.40$125,660.37
199Dec 2037$1,095.48$286.92$1,382.40$124,564.89
2037 Total$12,982.24$3,606.56$16,588.8
200Jan 2038$1,097.98$284.42$1,382.40$123,466.91
201Feb 2038$1,100.48$281.92$1,382.40$122,366.43
202Mar 2038$1,103.00$279.40$1,382.40$121,263.43
203Apr 2038$1,105.52$276.88$1,382.40$120,157.91
204May 2038$1,108.04$274.36$1,382.40$119,049.87
205Jun 2038$1,110.57$271.83$1,382.40$117,939.30
206Jul 2038$1,113.11$269.29$1,382.40$116,826.19
207Aug 2038$1,115.65$266.75$1,382.40$115,710.54
208Sep 2038$1,118.19$264.21$1,382.40$114,592.35
209Oct 2038$1,120.75$261.65$1,382.40$113,471.60
210Nov 2038$1,123.31$259.09$1,382.40$112,348.29
211Dec 2038$1,125.87$256.53$1,382.40$111,222.42
2038 Total$13,342.47$3,246.33$16,588.8
212Jan 2039$1,128.44$253.96$1,382.40$110,093.98
213Feb 2039$1,131.02$251.38$1,382.40$108,962.96
214Mar 2039$1,133.60$248.80$1,382.40$107,829.36
215Apr 2039$1,136.19$246.21$1,382.40$106,693.17
216May 2039$1,138.78$243.62$1,382.40$105,554.39
217Jun 2039$1,141.38$241.02$1,382.40$104,413.01
218Jul 2039$1,143.99$238.41$1,382.40$103,269.02
219Aug 2039$1,146.60$235.80$1,382.40$102,122.42
220Sep 2039$1,149.22$233.18$1,382.40$100,973.20
221Oct 2039$1,151.84$230.56$1,382.40$99,821.36
222Nov 2039$1,154.47$227.93$1,382.40$98,666.89
223Dec 2039$1,157.11$225.29$1,382.40$97,509.78
2039 Total$13,712.64$2,876.16$16,588.8
224Jan 2040$1,159.75$222.65$1,382.40$96,350.03
225Feb 2040$1,162.40$220.00$1,382.40$95,187.63
226Mar 2040$1,165.05$217.35$1,382.40$94,022.58
227Apr 2040$1,167.72$214.68$1,382.40$92,854.86
228May 2040$1,170.38$212.02$1,382.40$91,684.48
229Jun 2040$1,173.05$209.35$1,382.40$90,511.43
230Jul 2040$1,175.73$206.67$1,382.40$89,335.70
231Aug 2040$1,178.42$203.98$1,382.40$88,157.28
232Sep 2040$1,181.11$201.29$1,382.40$86,976.17
233Oct 2040$1,183.80$198.60$1,382.40$85,792.37
234Nov 2040$1,186.51$195.89$1,382.40$84,605.86
235Dec 2040$1,189.22$193.18$1,382.40$83,416.64
2040 Total$14,093.14$2,495.66$16,588.8
236Jan 2041$1,191.93$190.47$1,382.40$82,224.71
237Feb 2041$1,194.65$187.75$1,382.40$81,030.06
238Mar 2041$1,197.38$185.02$1,382.40$79,832.68
239Apr 2041$1,200.12$182.28$1,382.40$78,632.56
240May 2041$1,202.86$179.54$1,382.40$77,429.70
241Jun 2041$1,205.60$176.80$1,382.40$76,224.10
242Jul 2041$1,208.35$174.05$1,382.40$75,015.75
243Aug 2041$1,211.11$171.29$1,382.40$73,804.64
244Sep 2041$1,213.88$168.52$1,382.40$72,590.76
245Oct 2041$1,216.65$165.75$1,382.40$71,374.11
246Nov 2041$1,219.43$162.97$1,382.40$70,154.68
247Dec 2041$1,222.21$160.19$1,382.40$68,932.47
2041 Total$14,484.17$2,104.63$16,588.8
248Jan 2042$1,225.00$157.40$1,382.40$67,707.47
249Feb 2042$1,227.80$154.60$1,382.40$66,479.67
250Mar 2042$1,230.60$151.80$1,382.40$65,249.07
251Apr 2042$1,233.41$148.99$1,382.40$64,015.66
252May 2042$1,236.23$146.17$1,382.40$62,779.43
253Jun 2042$1,239.05$143.35$1,382.40$61,540.38
254Jul 2042$1,241.88$140.52$1,382.40$60,298.50
255Aug 2042$1,244.72$137.68$1,382.40$59,053.78
256Sep 2042$1,247.56$134.84$1,382.40$57,806.22
257Oct 2042$1,250.41$131.99$1,382.40$56,555.81
258Nov 2042$1,253.26$129.14$1,382.40$55,302.55
259Dec 2042$1,256.13$126.27$1,382.40$54,046.42
2042 Total$14,886.05$1,702.75$16,588.8
260Jan 2043$1,258.99$123.41$1,382.40$52,787.43
261Feb 2043$1,261.87$120.53$1,382.40$51,525.56
262Mar 2043$1,264.75$117.65$1,382.40$50,260.81
263Apr 2043$1,267.64$114.76$1,382.40$48,993.17
264May 2043$1,270.53$111.87$1,382.40$47,722.64
265Jun 2043$1,273.43$108.97$1,382.40$46,449.21
266Jul 2043$1,276.34$106.06$1,382.40$45,172.87
267Aug 2043$1,279.26$103.14$1,382.40$43,893.61
268Sep 2043$1,282.18$100.22$1,382.40$42,611.43
269Oct 2043$1,285.10$97.30$1,382.40$41,326.33
270Nov 2043$1,288.04$94.36$1,382.40$40,038.29
271Dec 2043$1,290.98$91.42$1,382.40$38,747.31
2043 Total$15,299.11$1,289.69$16,588.8
272Jan 2044$1,293.93$88.47$1,382.40$37,453.38
273Feb 2044$1,296.88$85.52$1,382.40$36,156.50
274Mar 2044$1,299.84$82.56$1,382.40$34,856.66
275Apr 2044$1,302.81$79.59$1,382.40$33,553.85
276May 2044$1,305.79$76.61$1,382.40$32,248.06
277Jun 2044$1,308.77$73.63$1,382.40$30,939.29
278Jul 2044$1,311.76$70.64$1,382.40$29,627.53
279Aug 2044$1,314.75$67.65$1,382.40$28,312.78
280Sep 2044$1,317.75$64.65$1,382.40$26,995.03
281Oct 2044$1,320.76$61.64$1,382.40$25,674.27
282Nov 2044$1,323.78$58.62$1,382.40$24,350.49
283Dec 2044$1,326.80$55.60$1,382.40$23,023.69
2044 Total$15,723.62$865.18$16,588.8
284Jan 2045$1,329.83$52.57$1,382.40$21,693.86
285Feb 2045$1,332.87$49.53$1,382.40$20,360.99
286Mar 2045$1,335.91$46.49$1,382.40$19,025.08
287Apr 2045$1,338.96$43.44$1,382.40$17,686.12
288May 2045$1,342.02$40.38$1,382.40$16,344.10
289Jun 2045$1,345.08$37.32$1,382.40$14,999.02
290Jul 2045$1,348.15$34.25$1,382.40$13,650.87
291Aug 2045$1,351.23$31.17$1,382.40$12,299.64
292Sep 2045$1,354.32$28.08$1,382.40$10,945.32
293Oct 2045$1,357.41$24.99$1,382.40$9,587.91
294Nov 2045$1,360.51$21.89$1,382.40$8,227.40
295Dec 2045$1,363.61$18.79$1,382.40$6,863.79
2045 Total$16,159.9$428.9$16,588.8
296Jan 2046$1,366.73$15.67$1,382.40$5,497.06
297Feb 2046$1,369.85$12.55$1,382.40$4,127.21
298Mar 2046$1,372.98$9.42$1,382.40$2,754.23
299Apr 2046$1,376.11$6.29$1,382.40$1,378.12
300May 2046$1,378.12$3.15$1,381.27$0.00
2046 Total$6,863.79$47.08$6,910.87