Borrow amount

$300,000

Advertised Rate

2.64

% p.a

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,367
Number of repayments
300
Total interest paid
$110,130
Total Repayments

$410,130

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$707.10$660.00$1,367.10$299,292.90
2Oct 2021$708.66$658.44$1,367.10$298,584.24
3Nov 2021$710.21$656.89$1,367.10$297,874.03
4Dec 2021$711.78$655.32$1,367.10$297,162.25
2021 Total$2,837.75$2,630.65$5,468.4
5Jan 2022$713.34$653.76$1,367.10$296,448.91
6Feb 2022$714.91$652.19$1,367.10$295,734.00
7Mar 2022$716.49$650.61$1,367.10$295,017.51
8Apr 2022$718.06$649.04$1,367.10$294,299.45
9May 2022$719.64$647.46$1,367.10$293,579.81
10Jun 2022$721.22$645.88$1,367.10$292,858.59
11Jul 2022$722.81$644.29$1,367.10$292,135.78
12Aug 2022$724.40$642.70$1,367.10$291,411.38
13Sep 2022$725.99$641.11$1,367.10$290,685.39
14Oct 2022$727.59$639.51$1,367.10$289,957.80
15Nov 2022$729.19$637.91$1,367.10$289,228.61
16Dec 2022$730.80$636.30$1,367.10$288,497.81
2022 Total$8,664.44$7,740.76$16,405.2
17Jan 2023$732.40$634.70$1,367.10$287,765.41
18Feb 2023$734.02$633.08$1,367.10$287,031.39
19Mar 2023$735.63$631.47$1,367.10$286,295.76
20Apr 2023$737.25$629.85$1,367.10$285,558.51
21May 2023$738.87$628.23$1,367.10$284,819.64
22Jun 2023$740.50$626.60$1,367.10$284,079.14
23Jul 2023$742.13$624.97$1,367.10$283,337.01
24Aug 2023$743.76$623.34$1,367.10$282,593.25
25Sep 2023$745.39$621.71$1,367.10$281,847.86
26Oct 2023$747.03$620.07$1,367.10$281,100.83
27Nov 2023$748.68$618.42$1,367.10$280,352.15
28Dec 2023$750.33$616.77$1,367.10$279,601.82
2023 Total$8,895.99$7,509.21$16,405.2
29Jan 2024$751.98$615.12$1,367.10$278,849.84
30Feb 2024$753.63$613.47$1,367.10$278,096.21
31Mar 2024$755.29$611.81$1,367.10$277,340.92
32Apr 2024$756.95$610.15$1,367.10$276,583.97
33May 2024$758.62$608.48$1,367.10$275,825.35
34Jun 2024$760.28$606.82$1,367.10$275,065.07
35Jul 2024$761.96$605.14$1,367.10$274,303.11
36Aug 2024$763.63$603.47$1,367.10$273,539.48
37Sep 2024$765.31$601.79$1,367.10$272,774.17
38Oct 2024$767.00$600.10$1,367.10$272,007.17
39Nov 2024$768.68$598.42$1,367.10$271,238.49
40Dec 2024$770.38$596.72$1,367.10$270,468.11
2024 Total$9,133.71$7,271.49$16,405.2
41Jan 2025$772.07$595.03$1,367.10$269,696.04
42Feb 2025$773.77$593.33$1,367.10$268,922.27
43Mar 2025$775.47$591.63$1,367.10$268,146.80
44Apr 2025$777.18$589.92$1,367.10$267,369.62
45May 2025$778.89$588.21$1,367.10$266,590.73
46Jun 2025$780.60$586.50$1,367.10$265,810.13
47Jul 2025$782.32$584.78$1,367.10$265,027.81
48Aug 2025$784.04$583.06$1,367.10$264,243.77
49Sep 2025$785.76$581.34$1,367.10$263,458.01
50Oct 2025$787.49$579.61$1,367.10$262,670.52
51Nov 2025$789.22$577.88$1,367.10$261,881.30
52Dec 2025$790.96$576.14$1,367.10$261,090.34
2025 Total$9,377.77$7,027.43$16,405.2
53Jan 2026$792.70$574.40$1,367.10$260,297.64
54Feb 2026$794.45$572.65$1,367.10$259,503.19
55Mar 2026$796.19$570.91$1,367.10$258,707.00
56Apr 2026$797.94$569.16$1,367.10$257,909.06
57May 2026$799.70$567.40$1,367.10$257,109.36
58Jun 2026$801.46$565.64$1,367.10$256,307.90
59Jul 2026$803.22$563.88$1,367.10$255,504.68
60Aug 2026$804.99$562.11$1,367.10$254,699.69
61Sep 2026$806.76$560.34$1,367.10$253,892.93
62Oct 2026$808.54$558.56$1,367.10$253,084.39
63Nov 2026$810.31$556.79$1,367.10$252,274.08
64Dec 2026$812.10$555.00$1,367.10$251,461.98
2026 Total$9,628.36$6,776.84$16,405.2
65Jan 2027$813.88$553.22$1,367.10$250,648.10
66Feb 2027$815.67$551.43$1,367.10$249,832.43
67Mar 2027$817.47$549.63$1,367.10$249,014.96
68Apr 2027$819.27$547.83$1,367.10$248,195.69
69May 2027$821.07$546.03$1,367.10$247,374.62
70Jun 2027$822.88$544.22$1,367.10$246,551.74
71Jul 2027$824.69$542.41$1,367.10$245,727.05
72Aug 2027$826.50$540.60$1,367.10$244,900.55
73Sep 2027$828.32$538.78$1,367.10$244,072.23
74Oct 2027$830.14$536.96$1,367.10$243,242.09
75Nov 2027$831.97$535.13$1,367.10$242,410.12
76Dec 2027$833.80$533.30$1,367.10$241,576.32
2027 Total$9,885.66$6,519.54$16,405.2
77Jan 2028$835.63$531.47$1,367.10$240,740.69
78Feb 2028$837.47$529.63$1,367.10$239,903.22
79Mar 2028$839.31$527.79$1,367.10$239,063.91
80Apr 2028$841.16$525.94$1,367.10$238,222.75
81May 2028$843.01$524.09$1,367.10$237,379.74
82Jun 2028$844.86$522.24$1,367.10$236,534.88
83Jul 2028$846.72$520.38$1,367.10$235,688.16
84Aug 2028$848.59$518.51$1,367.10$234,839.57
85Sep 2028$850.45$516.65$1,367.10$233,989.12
86Oct 2028$852.32$514.78$1,367.10$233,136.80
87Nov 2028$854.20$512.90$1,367.10$232,282.60
88Dec 2028$856.08$511.02$1,367.10$231,426.52
2028 Total$10,149.8$6,255.4$16,405.2
89Jan 2029$857.96$509.14$1,367.10$230,568.56
90Feb 2029$859.85$507.25$1,367.10$229,708.71
91Mar 2029$861.74$505.36$1,367.10$228,846.97
92Apr 2029$863.64$503.46$1,367.10$227,983.33
93May 2029$865.54$501.56$1,367.10$227,117.79
94Jun 2029$867.44$499.66$1,367.10$226,250.35
95Jul 2029$869.35$497.75$1,367.10$225,381.00
96Aug 2029$871.26$495.84$1,367.10$224,509.74
97Sep 2029$873.18$493.92$1,367.10$223,636.56
98Oct 2029$875.10$492.00$1,367.10$222,761.46
99Nov 2029$877.02$490.08$1,367.10$221,884.44
100Dec 2029$878.95$488.15$1,367.10$221,005.49
2029 Total$10,421.03$5,984.17$16,405.2
101Jan 2030$880.89$486.21$1,367.10$220,124.60
102Feb 2030$882.83$484.27$1,367.10$219,241.77
103Mar 2030$884.77$482.33$1,367.10$218,357.00
104Apr 2030$886.71$480.39$1,367.10$217,470.29
105May 2030$888.67$478.43$1,367.10$216,581.62
106Jun 2030$890.62$476.48$1,367.10$215,691.00
107Jul 2030$892.58$474.52$1,367.10$214,798.42
108Aug 2030$894.54$472.56$1,367.10$213,903.88
109Sep 2030$896.51$470.59$1,367.10$213,007.37
110Oct 2030$898.48$468.62$1,367.10$212,108.89
111Nov 2030$900.46$466.64$1,367.10$211,208.43
112Dec 2030$902.44$464.66$1,367.10$210,305.99
2030 Total$10,699.5$5,705.7$16,405.2
113Jan 2031$904.43$462.67$1,367.10$209,401.56
114Feb 2031$906.42$460.68$1,367.10$208,495.14
115Mar 2031$908.41$458.69$1,367.10$207,586.73
116Apr 2031$910.41$456.69$1,367.10$206,676.32
117May 2031$912.41$454.69$1,367.10$205,763.91
118Jun 2031$914.42$452.68$1,367.10$204,849.49
119Jul 2031$916.43$450.67$1,367.10$203,933.06
120Aug 2031$918.45$448.65$1,367.10$203,014.61
121Sep 2031$920.47$446.63$1,367.10$202,094.14
122Oct 2031$922.49$444.61$1,367.10$201,171.65
123Nov 2031$924.52$442.58$1,367.10$200,247.13
124Dec 2031$926.56$440.54$1,367.10$199,320.57
2031 Total$10,985.42$5,419.78$16,405.2
125Jan 2032$928.59$438.51$1,367.10$198,391.98
126Feb 2032$930.64$436.46$1,367.10$197,461.34
127Mar 2032$932.69$434.41$1,367.10$196,528.65
128Apr 2032$934.74$432.36$1,367.10$195,593.91
129May 2032$936.79$430.31$1,367.10$194,657.12
130Jun 2032$938.85$428.25$1,367.10$193,718.27
131Jul 2032$940.92$426.18$1,367.10$192,777.35
132Aug 2032$942.99$424.11$1,367.10$191,834.36
133Sep 2032$945.06$422.04$1,367.10$190,889.30
134Oct 2032$947.14$419.96$1,367.10$189,942.16
135Nov 2032$949.23$417.87$1,367.10$188,992.93
136Dec 2032$951.32$415.78$1,367.10$188,041.61
2032 Total$11,278.96$5,126.24$16,405.2
137Jan 2033$953.41$413.69$1,367.10$187,088.20
138Feb 2033$955.51$411.59$1,367.10$186,132.69
139Mar 2033$957.61$409.49$1,367.10$185,175.08
140Apr 2033$959.71$407.39$1,367.10$184,215.37
141May 2033$961.83$405.27$1,367.10$183,253.54
142Jun 2033$963.94$403.16$1,367.10$182,289.60
143Jul 2033$966.06$401.04$1,367.10$181,323.54
144Aug 2033$968.19$398.91$1,367.10$180,355.35
145Sep 2033$970.32$396.78$1,367.10$179,385.03
146Oct 2033$972.45$394.65$1,367.10$178,412.58
147Nov 2033$974.59$392.51$1,367.10$177,437.99
148Dec 2033$976.74$390.36$1,367.10$176,461.25
2033 Total$11,580.36$4,824.84$16,405.2
149Jan 2034$978.89$388.21$1,367.10$175,482.36
150Feb 2034$981.04$386.06$1,367.10$174,501.32
151Mar 2034$983.20$383.90$1,367.10$173,518.12
152Apr 2034$985.36$381.74$1,367.10$172,532.76
153May 2034$987.53$379.57$1,367.10$171,545.23
154Jun 2034$989.70$377.40$1,367.10$170,555.53
155Jul 2034$991.88$375.22$1,367.10$169,563.65
156Aug 2034$994.06$373.04$1,367.10$168,569.59
157Sep 2034$996.25$370.85$1,367.10$167,573.34
158Oct 2034$998.44$368.66$1,367.10$166,574.90
159Nov 2034$1,000.64$366.46$1,367.10$165,574.26
160Dec 2034$1,002.84$364.26$1,367.10$164,571.42
2034 Total$11,889.83$4,515.37$16,405.2
161Jan 2035$1,005.04$362.06$1,367.10$163,566.38
162Feb 2035$1,007.25$359.85$1,367.10$162,559.13
163Mar 2035$1,009.47$357.63$1,367.10$161,549.66
164Apr 2035$1,011.69$355.41$1,367.10$160,537.97
165May 2035$1,013.92$353.18$1,367.10$159,524.05
166Jun 2035$1,016.15$350.95$1,367.10$158,507.90
167Jul 2035$1,018.38$348.72$1,367.10$157,489.52
168Aug 2035$1,020.62$346.48$1,367.10$156,468.90
169Sep 2035$1,022.87$344.23$1,367.10$155,446.03
170Oct 2035$1,025.12$341.98$1,367.10$154,420.91
171Nov 2035$1,027.37$339.73$1,367.10$153,393.54
172Dec 2035$1,029.63$337.47$1,367.10$152,363.91
2035 Total$12,207.51$4,197.69$16,405.2
173Jan 2036$1,031.90$335.20$1,367.10$151,332.01
174Feb 2036$1,034.17$332.93$1,367.10$150,297.84
175Mar 2036$1,036.44$330.66$1,367.10$149,261.40
176Apr 2036$1,038.72$328.38$1,367.10$148,222.68
177May 2036$1,041.01$326.09$1,367.10$147,181.67
178Jun 2036$1,043.30$323.80$1,367.10$146,138.37
179Jul 2036$1,045.60$321.50$1,367.10$145,092.77
180Aug 2036$1,047.90$319.20$1,367.10$144,044.87
181Sep 2036$1,050.20$316.90$1,367.10$142,994.67
182Oct 2036$1,052.51$314.59$1,367.10$141,942.16
183Nov 2036$1,054.83$312.27$1,367.10$140,887.33
184Dec 2036$1,057.15$309.95$1,367.10$139,830.18
2036 Total$12,533.73$3,871.47$16,405.2
185Jan 2037$1,059.47$307.63$1,367.10$138,770.71
186Feb 2037$1,061.80$305.30$1,367.10$137,708.91
187Mar 2037$1,064.14$302.96$1,367.10$136,644.77
188Apr 2037$1,066.48$300.62$1,367.10$135,578.29
189May 2037$1,068.83$298.27$1,367.10$134,509.46
190Jun 2037$1,071.18$295.92$1,367.10$133,438.28
191Jul 2037$1,073.54$293.56$1,367.10$132,364.74
192Aug 2037$1,075.90$291.20$1,367.10$131,288.84
193Sep 2037$1,078.26$288.84$1,367.10$130,210.58
194Oct 2037$1,080.64$286.46$1,367.10$129,129.94
195Nov 2037$1,083.01$284.09$1,367.10$128,046.93
196Dec 2037$1,085.40$281.70$1,367.10$126,961.53
2037 Total$12,868.65$3,536.55$16,405.2
197Jan 2038$1,087.78$279.32$1,367.10$125,873.75
198Feb 2038$1,090.18$276.92$1,367.10$124,783.57
199Mar 2038$1,092.58$274.52$1,367.10$123,690.99
200Apr 2038$1,094.98$272.12$1,367.10$122,596.01
201May 2038$1,097.39$269.71$1,367.10$121,498.62
202Jun 2038$1,099.80$267.30$1,367.10$120,398.82
203Jul 2038$1,102.22$264.88$1,367.10$119,296.60
204Aug 2038$1,104.65$262.45$1,367.10$118,191.95
205Sep 2038$1,107.08$260.02$1,367.10$117,084.87
206Oct 2038$1,109.51$257.59$1,367.10$115,975.36
207Nov 2038$1,111.95$255.15$1,367.10$114,863.41
208Dec 2038$1,114.40$252.70$1,367.10$113,749.01
2038 Total$13,212.52$3,192.68$16,405.2
209Jan 2039$1,116.85$250.25$1,367.10$112,632.16
210Feb 2039$1,119.31$247.79$1,367.10$111,512.85
211Mar 2039$1,121.77$245.33$1,367.10$110,391.08
212Apr 2039$1,124.24$242.86$1,367.10$109,266.84
213May 2039$1,126.71$240.39$1,367.10$108,140.13
214Jun 2039$1,129.19$237.91$1,367.10$107,010.94
215Jul 2039$1,131.68$235.42$1,367.10$105,879.26
216Aug 2039$1,134.17$232.93$1,367.10$104,745.09
217Sep 2039$1,136.66$230.44$1,367.10$103,608.43
218Oct 2039$1,139.16$227.94$1,367.10$102,469.27
219Nov 2039$1,141.67$225.43$1,367.10$101,327.60
220Dec 2039$1,144.18$222.92$1,367.10$100,183.42
2039 Total$13,565.59$2,839.61$16,405.2
221Jan 2040$1,146.70$220.40$1,367.10$99,036.72
222Feb 2040$1,149.22$217.88$1,367.10$97,887.50
223Mar 2040$1,151.75$215.35$1,367.10$96,735.75
224Apr 2040$1,154.28$212.82$1,367.10$95,581.47
225May 2040$1,156.82$210.28$1,367.10$94,424.65
226Jun 2040$1,159.37$207.73$1,367.10$93,265.28
227Jul 2040$1,161.92$205.18$1,367.10$92,103.36
228Aug 2040$1,164.47$202.63$1,367.10$90,938.89
229Sep 2040$1,167.03$200.07$1,367.10$89,771.86
230Oct 2040$1,169.60$197.50$1,367.10$88,602.26
231Nov 2040$1,172.18$194.92$1,367.10$87,430.08
232Dec 2040$1,174.75$192.35$1,367.10$86,255.33
2040 Total$13,928.09$2,477.11$16,405.2
233Jan 2041$1,177.34$189.76$1,367.10$85,077.99
234Feb 2041$1,179.93$187.17$1,367.10$83,898.06
235Mar 2041$1,182.52$184.58$1,367.10$82,715.54
236Apr 2041$1,185.13$181.97$1,367.10$81,530.41
237May 2041$1,187.73$179.37$1,367.10$80,342.68
238Jun 2041$1,190.35$176.75$1,367.10$79,152.33
239Jul 2041$1,192.96$174.14$1,367.10$77,959.37
240Aug 2041$1,195.59$171.51$1,367.10$76,763.78
241Sep 2041$1,198.22$168.88$1,367.10$75,565.56
242Oct 2041$1,200.86$166.24$1,367.10$74,364.70
243Nov 2041$1,203.50$163.60$1,367.10$73,161.20
244Dec 2041$1,206.15$160.95$1,367.10$71,955.05
2041 Total$14,300.28$2,104.92$16,405.2
245Jan 2042$1,208.80$158.30$1,367.10$70,746.25
246Feb 2042$1,211.46$155.64$1,367.10$69,534.79
247Mar 2042$1,214.12$152.98$1,367.10$68,320.67
248Apr 2042$1,216.79$150.31$1,367.10$67,103.88
249May 2042$1,219.47$147.63$1,367.10$65,884.41
250Jun 2042$1,222.15$144.95$1,367.10$64,662.26
251Jul 2042$1,224.84$142.26$1,367.10$63,437.42
252Aug 2042$1,227.54$139.56$1,367.10$62,209.88
253Sep 2042$1,230.24$136.86$1,367.10$60,979.64
254Oct 2042$1,232.94$134.16$1,367.10$59,746.70
255Nov 2042$1,235.66$131.44$1,367.10$58,511.04
256Dec 2042$1,238.38$128.72$1,367.10$57,272.66
2042 Total$14,682.39$1,722.81$16,405.2
257Jan 2043$1,241.10$126.00$1,367.10$56,031.56
258Feb 2043$1,243.83$123.27$1,367.10$54,787.73
259Mar 2043$1,246.57$120.53$1,367.10$53,541.16
260Apr 2043$1,249.31$117.79$1,367.10$52,291.85
261May 2043$1,252.06$115.04$1,367.10$51,039.79
262Jun 2043$1,254.81$112.29$1,367.10$49,784.98
263Jul 2043$1,257.57$109.53$1,367.10$48,527.41
264Aug 2043$1,260.34$106.76$1,367.10$47,267.07
265Sep 2043$1,263.11$103.99$1,367.10$46,003.96
266Oct 2043$1,265.89$101.21$1,367.10$44,738.07
267Nov 2043$1,268.68$98.42$1,367.10$43,469.39
268Dec 2043$1,271.47$95.63$1,367.10$42,197.92
2043 Total$15,074.74$1,330.46$16,405.2
269Jan 2044$1,274.26$92.84$1,367.10$40,923.66
270Feb 2044$1,277.07$90.03$1,367.10$39,646.59
271Mar 2044$1,279.88$87.22$1,367.10$38,366.71
272Apr 2044$1,282.69$84.41$1,367.10$37,084.02
273May 2044$1,285.52$81.58$1,367.10$35,798.50
274Jun 2044$1,288.34$78.76$1,367.10$34,510.16
275Jul 2044$1,291.18$75.92$1,367.10$33,218.98
276Aug 2044$1,294.02$73.08$1,367.10$31,924.96
277Sep 2044$1,296.87$70.23$1,367.10$30,628.09
278Oct 2044$1,299.72$67.38$1,367.10$29,328.37
279Nov 2044$1,302.58$64.52$1,367.10$28,025.79
280Dec 2044$1,305.44$61.66$1,367.10$26,720.35
2044 Total$15,477.57$927.63$16,405.2
281Jan 2045$1,308.32$58.78$1,367.10$25,412.03
282Feb 2045$1,311.19$55.91$1,367.10$24,100.84
283Mar 2045$1,314.08$53.02$1,367.10$22,786.76
284Apr 2045$1,316.97$50.13$1,367.10$21,469.79
285May 2045$1,319.87$47.23$1,367.10$20,149.92
286Jun 2045$1,322.77$44.33$1,367.10$18,827.15
287Jul 2045$1,325.68$41.42$1,367.10$17,501.47
288Aug 2045$1,328.60$38.50$1,367.10$16,172.87
289Sep 2045$1,331.52$35.58$1,367.10$14,841.35
290Oct 2045$1,334.45$32.65$1,367.10$13,506.90
291Nov 2045$1,337.38$29.72$1,367.10$12,169.52
292Dec 2045$1,340.33$26.77$1,367.10$10,829.19
2045 Total$15,891.16$514.04$16,405.2
293Jan 2046$1,343.28$23.82$1,367.10$9,485.91
294Feb 2046$1,346.23$20.87$1,367.10$8,139.68
295Mar 2046$1,349.19$17.91$1,367.10$6,790.49
296Apr 2046$1,352.16$14.94$1,367.10$5,438.33
297May 2046$1,355.14$11.96$1,367.10$4,083.19
298Jun 2046$1,358.12$8.98$1,367.10$2,725.07
299Jul 2046$1,361.10$6.00$1,367.10$1,363.97
300Aug 2046$1,363.97$3.00$1,366.97$0.00
2046 Total$10,829.19$107.48$10,936.67