Borrow amount

$300,000

Advertised Rate

2.60

% p.a

Fixed - 3 years

Loan term
25 Years
Australian Unity
Repayment frequency
Monthly
Monthly Repayments
$1,361
Number of repayments
300
Total interest paid
$108,302
Total Repayments

$408,302

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$711.01$650.00$1,361.01$299,288.99
2Jun 2021$712.55$648.46$1,361.01$298,576.44
3Jul 2021$714.09$646.92$1,361.01$297,862.35
4Aug 2021$715.64$645.37$1,361.01$297,146.71
5Sep 2021$717.19$643.82$1,361.01$296,429.52
6Oct 2021$718.75$642.26$1,361.01$295,710.77
7Nov 2021$720.30$640.71$1,361.01$294,990.47
8Dec 2021$721.86$639.15$1,361.01$294,268.61
2021 Total$5,731.39$5,156.69$10,888.08
9Jan 2022$723.43$637.58$1,361.01$293,545.18
10Feb 2022$725.00$636.01$1,361.01$292,820.18
11Mar 2022$726.57$634.44$1,361.01$292,093.61
12Apr 2022$728.14$632.87$1,361.01$291,365.47
13May 2022$729.72$631.29$1,361.01$290,635.75
14Jun 2022$731.30$629.71$1,361.01$289,904.45
15Jul 2022$732.88$628.13$1,361.01$289,171.57
16Aug 2022$734.47$626.54$1,361.01$288,437.10
17Sep 2022$736.06$624.95$1,361.01$287,701.04
18Oct 2022$737.66$623.35$1,361.01$286,963.38
19Nov 2022$739.26$621.75$1,361.01$286,224.12
20Dec 2022$740.86$620.15$1,361.01$285,483.26
2022 Total$8,785.35$7,546.77$16,332.12
21Jan 2023$742.46$618.55$1,361.01$284,740.80
22Feb 2023$744.07$616.94$1,361.01$283,996.73
23Mar 2023$745.68$615.33$1,361.01$283,251.05
24Apr 2023$747.30$613.71$1,361.01$282,503.75
25May 2023$748.92$612.09$1,361.01$281,754.83
26Jun 2023$750.54$610.47$1,361.01$281,004.29
27Jul 2023$752.17$608.84$1,361.01$280,252.12
28Aug 2023$753.80$607.21$1,361.01$279,498.32
29Sep 2023$755.43$605.58$1,361.01$278,742.89
30Oct 2023$757.07$603.94$1,361.01$277,985.82
31Nov 2023$758.71$602.30$1,361.01$277,227.11
32Dec 2023$760.35$600.66$1,361.01$276,466.76
2023 Total$9,016.5$7,315.62$16,332.12
33Jan 2024$762.00$599.01$1,361.01$275,704.76
34Feb 2024$763.65$597.36$1,361.01$274,941.11
35Mar 2024$765.30$595.71$1,361.01$274,175.81
36Apr 2024$766.96$594.05$1,361.01$273,408.85
37May 2024$768.62$592.39$1,361.01$272,640.23
38Jun 2024$770.29$590.72$1,361.01$271,869.94
39Jul 2024$771.96$589.05$1,361.01$271,097.98
40Aug 2024$773.63$587.38$1,361.01$270,324.35
41Sep 2024$775.31$585.70$1,361.01$269,549.04
42Oct 2024$776.99$584.02$1,361.01$268,772.05
43Nov 2024$778.67$582.34$1,361.01$267,993.38
44Dec 2024$780.36$580.65$1,361.01$267,213.02
2024 Total$9,253.74$7,078.38$16,332.12
45Jan 2025$782.05$578.96$1,361.01$266,430.97
46Feb 2025$783.74$577.27$1,361.01$265,647.23
47Mar 2025$785.44$575.57$1,361.01$264,861.79
48Apr 2025$787.14$573.87$1,361.01$264,074.65
49May 2025$788.85$572.16$1,361.01$263,285.80
50Jun 2025$790.56$570.45$1,361.01$262,495.24
51Jul 2025$792.27$568.74$1,361.01$261,702.97
52Aug 2025$793.99$567.02$1,361.01$260,908.98
53Sep 2025$795.71$565.30$1,361.01$260,113.27
54Oct 2025$797.43$563.58$1,361.01$259,315.84
55Nov 2025$799.16$561.85$1,361.01$258,516.68
56Dec 2025$800.89$560.12$1,361.01$257,715.79
2025 Total$9,497.23$6,834.89$16,332.12
57Jan 2026$802.63$558.38$1,361.01$256,913.16
58Feb 2026$804.36$556.65$1,361.01$256,108.80
59Mar 2026$806.11$554.90$1,361.01$255,302.69
60Apr 2026$807.85$553.16$1,361.01$254,494.84
61May 2026$809.60$551.41$1,361.01$253,685.24
62Jun 2026$811.36$549.65$1,361.01$252,873.88
63Jul 2026$813.12$547.89$1,361.01$252,060.76
64Aug 2026$814.88$546.13$1,361.01$251,245.88
65Sep 2026$816.64$544.37$1,361.01$250,429.24
66Oct 2026$818.41$542.60$1,361.01$249,610.83
67Nov 2026$820.19$540.82$1,361.01$248,790.64
68Dec 2026$821.96$539.05$1,361.01$247,968.68
2026 Total$9,747.11$6,585.01$16,332.12
69Jan 2027$823.74$537.27$1,361.01$247,144.94
70Feb 2027$825.53$535.48$1,361.01$246,319.41
71Mar 2027$827.32$533.69$1,361.01$245,492.09
72Apr 2027$829.11$531.90$1,361.01$244,662.98
73May 2027$830.91$530.10$1,361.01$243,832.07
74Jun 2027$832.71$528.30$1,361.01$242,999.36
75Jul 2027$834.51$526.50$1,361.01$242,164.85
76Aug 2027$836.32$524.69$1,361.01$241,328.53
77Sep 2027$838.13$522.88$1,361.01$240,490.40
78Oct 2027$839.95$521.06$1,361.01$239,650.45
79Nov 2027$841.77$519.24$1,361.01$238,808.68
80Dec 2027$843.59$517.42$1,361.01$237,965.09
2027 Total$10,003.59$6,328.53$16,332.12
81Jan 2028$845.42$515.59$1,361.01$237,119.67
82Feb 2028$847.25$513.76$1,361.01$236,272.42
83Mar 2028$849.09$511.92$1,361.01$235,423.33
84Apr 2028$850.93$510.08$1,361.01$234,572.40
85May 2028$852.77$508.24$1,361.01$233,719.63
86Jun 2028$854.62$506.39$1,361.01$232,865.01
87Jul 2028$856.47$504.54$1,361.01$232,008.54
88Aug 2028$858.32$502.69$1,361.01$231,150.22
89Sep 2028$860.18$500.83$1,361.01$230,290.04
90Oct 2028$862.05$498.96$1,361.01$229,427.99
91Nov 2028$863.92$497.09$1,361.01$228,564.07
92Dec 2028$865.79$495.22$1,361.01$227,698.28
2028 Total$10,266.81$6,065.31$16,332.12
93Jan 2029$867.66$493.35$1,361.01$226,830.62
94Feb 2029$869.54$491.47$1,361.01$225,961.08
95Mar 2029$871.43$489.58$1,361.01$225,089.65
96Apr 2029$873.32$487.69$1,361.01$224,216.33
97May 2029$875.21$485.80$1,361.01$223,341.12
98Jun 2029$877.10$483.91$1,361.01$222,464.02
99Jul 2029$879.00$482.01$1,361.01$221,585.02
100Aug 2029$880.91$480.10$1,361.01$220,704.11
101Sep 2029$882.82$478.19$1,361.01$219,821.29
102Oct 2029$884.73$476.28$1,361.01$218,936.56
103Nov 2029$886.65$474.36$1,361.01$218,049.91
104Dec 2029$888.57$472.44$1,361.01$217,161.34
2029 Total$10,536.94$5,795.18$16,332.12
105Jan 2030$890.49$470.52$1,361.01$216,270.85
106Feb 2030$892.42$468.59$1,361.01$215,378.43
107Mar 2030$894.36$466.65$1,361.01$214,484.07
108Apr 2030$896.29$464.72$1,361.01$213,587.78
109May 2030$898.24$462.77$1,361.01$212,689.54
110Jun 2030$900.18$460.83$1,361.01$211,789.36
111Jul 2030$902.13$458.88$1,361.01$210,887.23
112Aug 2030$904.09$456.92$1,361.01$209,983.14
113Sep 2030$906.05$454.96$1,361.01$209,077.09
114Oct 2030$908.01$453.00$1,361.01$208,169.08
115Nov 2030$909.98$451.03$1,361.01$207,259.10
116Dec 2030$911.95$449.06$1,361.01$206,347.15
2030 Total$10,814.19$5,517.93$16,332.12
117Jan 2031$913.92$447.09$1,361.01$205,433.23
118Feb 2031$915.90$445.11$1,361.01$204,517.33
119Mar 2031$917.89$443.12$1,361.01$203,599.44
120Apr 2031$919.88$441.13$1,361.01$202,679.56
121May 2031$921.87$439.14$1,361.01$201,757.69
122Jun 2031$923.87$437.14$1,361.01$200,833.82
123Jul 2031$925.87$435.14$1,361.01$199,907.95
124Aug 2031$927.88$433.13$1,361.01$198,980.07
125Sep 2031$929.89$431.12$1,361.01$198,050.18
126Oct 2031$931.90$429.11$1,361.01$197,118.28
127Nov 2031$933.92$427.09$1,361.01$196,184.36
128Dec 2031$935.94$425.07$1,361.01$195,248.42
2031 Total$11,098.73$5,233.39$16,332.12
129Jan 2032$937.97$423.04$1,361.01$194,310.45
130Feb 2032$940.00$421.01$1,361.01$193,370.45
131Mar 2032$942.04$418.97$1,361.01$192,428.41
132Apr 2032$944.08$416.93$1,361.01$191,484.33
133May 2032$946.13$414.88$1,361.01$190,538.20
134Jun 2032$948.18$412.83$1,361.01$189,590.02
135Jul 2032$950.23$410.78$1,361.01$188,639.79
136Aug 2032$952.29$408.72$1,361.01$187,687.50
137Sep 2032$954.35$406.66$1,361.01$186,733.15
138Oct 2032$956.42$404.59$1,361.01$185,776.73
139Nov 2032$958.49$402.52$1,361.01$184,818.24
140Dec 2032$960.57$400.44$1,361.01$183,857.67
2032 Total$11,390.75$4,941.37$16,332.12
141Jan 2033$962.65$398.36$1,361.01$182,895.02
142Feb 2033$964.74$396.27$1,361.01$181,930.28
143Mar 2033$966.83$394.18$1,361.01$180,963.45
144Apr 2033$968.92$392.09$1,361.01$179,994.53
145May 2033$971.02$389.99$1,361.01$179,023.51
146Jun 2033$973.13$387.88$1,361.01$178,050.38
147Jul 2033$975.23$385.78$1,361.01$177,075.15
148Aug 2033$977.35$383.66$1,361.01$176,097.80
149Sep 2033$979.46$381.55$1,361.01$175,118.34
150Oct 2033$981.59$379.42$1,361.01$174,136.75
151Nov 2033$983.71$377.30$1,361.01$173,153.04
152Dec 2033$985.85$375.16$1,361.01$172,167.19
2033 Total$11,690.48$4,641.64$16,332.12
153Jan 2034$987.98$373.03$1,361.01$171,179.21
154Feb 2034$990.12$370.89$1,361.01$170,189.09
155Mar 2034$992.27$368.74$1,361.01$169,196.82
156Apr 2034$994.42$366.59$1,361.01$168,202.40
157May 2034$996.57$364.44$1,361.01$167,205.83
158Jun 2034$998.73$362.28$1,361.01$166,207.10
159Jul 2034$1,000.89$360.12$1,361.01$165,206.21
160Aug 2034$1,003.06$357.95$1,361.01$164,203.15
161Sep 2034$1,005.24$355.77$1,361.01$163,197.91
162Oct 2034$1,007.41$353.60$1,361.01$162,190.50
163Nov 2034$1,009.60$351.41$1,361.01$161,180.90
164Dec 2034$1,011.78$349.23$1,361.01$160,169.12
2034 Total$11,998.07$4,334.05$16,332.12
165Jan 2035$1,013.98$347.03$1,361.01$159,155.14
166Feb 2035$1,016.17$344.84$1,361.01$158,138.97
167Mar 2035$1,018.38$342.63$1,361.01$157,120.59
168Apr 2035$1,020.58$340.43$1,361.01$156,100.01
169May 2035$1,022.79$338.22$1,361.01$155,077.22
170Jun 2035$1,025.01$336.00$1,361.01$154,052.21
171Jul 2035$1,027.23$333.78$1,361.01$153,024.98
172Aug 2035$1,029.46$331.55$1,361.01$151,995.52
173Sep 2035$1,031.69$329.32$1,361.01$150,963.83
174Oct 2035$1,033.92$327.09$1,361.01$149,929.91
175Nov 2035$1,036.16$324.85$1,361.01$148,893.75
176Dec 2035$1,038.41$322.60$1,361.01$147,855.34
2035 Total$12,313.78$4,018.34$16,332.12
177Jan 2036$1,040.66$320.35$1,361.01$146,814.68
178Feb 2036$1,042.91$318.10$1,361.01$145,771.77
179Mar 2036$1,045.17$315.84$1,361.01$144,726.60
180Apr 2036$1,047.44$313.57$1,361.01$143,679.16
181May 2036$1,049.71$311.30$1,361.01$142,629.45
182Jun 2036$1,051.98$309.03$1,361.01$141,577.47
183Jul 2036$1,054.26$306.75$1,361.01$140,523.21
184Aug 2036$1,056.54$304.47$1,361.01$139,466.67
185Sep 2036$1,058.83$302.18$1,361.01$138,407.84
186Oct 2036$1,061.13$299.88$1,361.01$137,346.71
187Nov 2036$1,063.43$297.58$1,361.01$136,283.28
188Dec 2036$1,065.73$295.28$1,361.01$135,217.55
2036 Total$12,637.79$3,694.33$16,332.12
189Jan 2037$1,068.04$292.97$1,361.01$134,149.51
190Feb 2037$1,070.35$290.66$1,361.01$133,079.16
191Mar 2037$1,072.67$288.34$1,361.01$132,006.49
192Apr 2037$1,075.00$286.01$1,361.01$130,931.49
193May 2037$1,077.33$283.68$1,361.01$129,854.16
194Jun 2037$1,079.66$281.35$1,361.01$128,774.50
195Jul 2037$1,082.00$279.01$1,361.01$127,692.50
196Aug 2037$1,084.34$276.67$1,361.01$126,608.16
197Sep 2037$1,086.69$274.32$1,361.01$125,521.47
198Oct 2037$1,089.05$271.96$1,361.01$124,432.42
199Nov 2037$1,091.41$269.60$1,361.01$123,341.01
200Dec 2037$1,093.77$267.24$1,361.01$122,247.24
2037 Total$12,970.31$3,361.81$16,332.12
201Jan 2038$1,096.14$264.87$1,361.01$121,151.10
202Feb 2038$1,098.52$262.49$1,361.01$120,052.58
203Mar 2038$1,100.90$260.11$1,361.01$118,951.68
204Apr 2038$1,103.28$257.73$1,361.01$117,848.40
205May 2038$1,105.67$255.34$1,361.01$116,742.73
206Jun 2038$1,108.07$252.94$1,361.01$115,634.66
207Jul 2038$1,110.47$250.54$1,361.01$114,524.19
208Aug 2038$1,112.87$248.14$1,361.01$113,411.32
209Sep 2038$1,115.29$245.72$1,361.01$112,296.03
210Oct 2038$1,117.70$243.31$1,361.01$111,178.33
211Nov 2038$1,120.12$240.89$1,361.01$110,058.21
212Dec 2038$1,122.55$238.46$1,361.01$108,935.66
2038 Total$13,311.58$3,020.54$16,332.12
213Jan 2039$1,124.98$236.03$1,361.01$107,810.68
214Feb 2039$1,127.42$233.59$1,361.01$106,683.26
215Mar 2039$1,129.86$231.15$1,361.01$105,553.40
216Apr 2039$1,132.31$228.70$1,361.01$104,421.09
217May 2039$1,134.76$226.25$1,361.01$103,286.33
218Jun 2039$1,137.22$223.79$1,361.01$102,149.11
219Jul 2039$1,139.69$221.32$1,361.01$101,009.42
220Aug 2039$1,142.16$218.85$1,361.01$99,867.26
221Sep 2039$1,144.63$216.38$1,361.01$98,722.63
222Oct 2039$1,147.11$213.90$1,361.01$97,575.52
223Nov 2039$1,149.60$211.41$1,361.01$96,425.92
224Dec 2039$1,152.09$208.92$1,361.01$95,273.83
2039 Total$13,661.83$2,670.29$16,332.12
225Jan 2040$1,154.58$206.43$1,361.01$94,119.25
226Feb 2040$1,157.08$203.93$1,361.01$92,962.17
227Mar 2040$1,159.59$201.42$1,361.01$91,802.58
228Apr 2040$1,162.10$198.91$1,361.01$90,640.48
229May 2040$1,164.62$196.39$1,361.01$89,475.86
230Jun 2040$1,167.15$193.86$1,361.01$88,308.71
231Jul 2040$1,169.67$191.34$1,361.01$87,139.04
232Aug 2040$1,172.21$188.80$1,361.01$85,966.83
233Sep 2040$1,174.75$186.26$1,361.01$84,792.08
234Oct 2040$1,177.29$183.72$1,361.01$83,614.79
235Nov 2040$1,179.84$181.17$1,361.01$82,434.95
236Dec 2040$1,182.40$178.61$1,361.01$81,252.55
2040 Total$14,021.28$2,310.84$16,332.12
237Jan 2041$1,184.96$176.05$1,361.01$80,067.59
238Feb 2041$1,187.53$173.48$1,361.01$78,880.06
239Mar 2041$1,190.10$170.91$1,361.01$77,689.96
240Apr 2041$1,192.68$168.33$1,361.01$76,497.28
241May 2041$1,195.27$165.74$1,361.01$75,302.01
242Jun 2041$1,197.86$163.15$1,361.01$74,104.15
243Jul 2041$1,200.45$160.56$1,361.01$72,903.70
244Aug 2041$1,203.05$157.96$1,361.01$71,700.65
245Sep 2041$1,205.66$155.35$1,361.01$70,494.99
246Oct 2041$1,208.27$152.74$1,361.01$69,286.72
247Nov 2041$1,210.89$150.12$1,361.01$68,075.83
248Dec 2041$1,213.51$147.50$1,361.01$66,862.32
2041 Total$14,390.23$1,941.89$16,332.12
249Jan 2042$1,216.14$144.87$1,361.01$65,646.18
250Feb 2042$1,218.78$142.23$1,361.01$64,427.40
251Mar 2042$1,221.42$139.59$1,361.01$63,205.98
252Apr 2042$1,224.06$136.95$1,361.01$61,981.92
253May 2042$1,226.72$134.29$1,361.01$60,755.20
254Jun 2042$1,229.37$131.64$1,361.01$59,525.83
255Jul 2042$1,232.04$128.97$1,361.01$58,293.79
256Aug 2042$1,234.71$126.30$1,361.01$57,059.08
257Sep 2042$1,237.38$123.63$1,361.01$55,821.70
258Oct 2042$1,240.06$120.95$1,361.01$54,581.64
259Nov 2042$1,242.75$118.26$1,361.01$53,338.89
260Dec 2042$1,245.44$115.57$1,361.01$52,093.45
2042 Total$14,768.87$1,563.25$16,332.12
261Jan 2043$1,248.14$112.87$1,361.01$50,845.31
262Feb 2043$1,250.85$110.16$1,361.01$49,594.46
263Mar 2043$1,253.56$107.45$1,361.01$48,340.90
264Apr 2043$1,256.27$104.74$1,361.01$47,084.63
265May 2043$1,258.99$102.02$1,361.01$45,825.64
266Jun 2043$1,261.72$99.29$1,361.01$44,563.92
267Jul 2043$1,264.45$96.56$1,361.01$43,299.47
268Aug 2043$1,267.19$93.82$1,361.01$42,032.28
269Sep 2043$1,269.94$91.07$1,361.01$40,762.34
270Oct 2043$1,272.69$88.32$1,361.01$39,489.65
271Nov 2043$1,275.45$85.56$1,361.01$38,214.20
272Dec 2043$1,278.21$82.80$1,361.01$36,935.99
2043 Total$15,157.46$1,174.66$16,332.12
273Jan 2044$1,280.98$80.03$1,361.01$35,655.01
274Feb 2044$1,283.76$77.25$1,361.01$34,371.25
275Mar 2044$1,286.54$74.47$1,361.01$33,084.71
276Apr 2044$1,289.33$71.68$1,361.01$31,795.38
277May 2044$1,292.12$68.89$1,361.01$30,503.26
278Jun 2044$1,294.92$66.09$1,361.01$29,208.34
279Jul 2044$1,297.73$63.28$1,361.01$27,910.61
280Aug 2044$1,300.54$60.47$1,361.01$26,610.07
281Sep 2044$1,303.35$57.66$1,361.01$25,306.72
282Oct 2044$1,306.18$54.83$1,361.01$24,000.54
283Nov 2044$1,309.01$52.00$1,361.01$22,691.53
284Dec 2044$1,311.85$49.16$1,361.01$21,379.68
2044 Total$15,556.31$775.81$16,332.12
285Jan 2045$1,314.69$46.32$1,361.01$20,064.99
286Feb 2045$1,317.54$43.47$1,361.01$18,747.45
287Mar 2045$1,320.39$40.62$1,361.01$17,427.06
288Apr 2045$1,323.25$37.76$1,361.01$16,103.81
289May 2045$1,326.12$34.89$1,361.01$14,777.69
290Jun 2045$1,328.99$32.02$1,361.01$13,448.70
291Jul 2045$1,331.87$29.14$1,361.01$12,116.83
292Aug 2045$1,334.76$26.25$1,361.01$10,782.07
293Sep 2045$1,337.65$23.36$1,361.01$9,444.42
294Oct 2045$1,340.55$20.46$1,361.01$8,103.87
295Nov 2045$1,343.45$17.56$1,361.01$6,760.42
296Dec 2045$1,346.36$14.65$1,361.01$5,414.06
2045 Total$15,965.62$366.5$16,332.12
297Jan 2046$1,349.28$11.73$1,361.01$4,064.78
298Feb 2046$1,352.20$8.81$1,361.01$2,712.58
299Mar 2046$1,355.13$5.88$1,361.01$1,357.45
300Apr 2046$1,357.45$2.94$1,360.39$0.00
2046 Total$5,414.06$29.36$5,443.42