Borrow amount

$300,000

Advertised Rate

2.54

% p.a

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,352
Number of repayments
300
Total interest paid
$105,571
Total Repayments

$405,570

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$716.90$635.00$1,351.90$299,283.10
2Sep 2021$718.42$633.48$1,351.90$298,564.68
3Oct 2021$719.94$631.96$1,351.90$297,844.74
4Nov 2021$721.46$630.44$1,351.90$297,123.28
5Dec 2021$722.99$628.91$1,351.90$296,400.29
2021 Total$3,599.71$3,159.79$6,759.5
6Jan 2022$724.52$627.38$1,351.90$295,675.77
7Feb 2022$726.05$625.85$1,351.90$294,949.72
8Mar 2022$727.59$624.31$1,351.90$294,222.13
9Apr 2022$729.13$622.77$1,351.90$293,493.00
10May 2022$730.67$621.23$1,351.90$292,762.33
11Jun 2022$732.22$619.68$1,351.90$292,030.11
12Jul 2022$733.77$618.13$1,351.90$291,296.34
13Aug 2022$735.32$616.58$1,351.90$290,561.02
14Sep 2022$736.88$615.02$1,351.90$289,824.14
15Oct 2022$738.44$613.46$1,351.90$289,085.70
16Nov 2022$740.00$611.90$1,351.90$288,345.70
17Dec 2022$741.57$610.33$1,351.90$287,604.13
2022 Total$8,796.16$7,426.64$16,222.8
18Jan 2023$743.14$608.76$1,351.90$286,860.99
19Feb 2023$744.71$607.19$1,351.90$286,116.28
20Mar 2023$746.29$605.61$1,351.90$285,369.99
21Apr 2023$747.87$604.03$1,351.90$284,622.12
22May 2023$749.45$602.45$1,351.90$283,872.67
23Jun 2023$751.04$600.86$1,351.90$283,121.63
24Jul 2023$752.63$599.27$1,351.90$282,369.00
25Aug 2023$754.22$597.68$1,351.90$281,614.78
26Sep 2023$755.82$596.08$1,351.90$280,858.96
27Oct 2023$757.42$594.48$1,351.90$280,101.54
28Nov 2023$759.02$592.88$1,351.90$279,342.52
29Dec 2023$760.62$591.28$1,351.90$278,581.90
2023 Total$9,022.23$7,200.57$16,222.8
30Jan 2024$762.23$589.67$1,351.90$277,819.67
31Feb 2024$763.85$588.05$1,351.90$277,055.82
32Mar 2024$765.47$586.43$1,351.90$276,290.35
33Apr 2024$767.09$584.81$1,351.90$275,523.26
34May 2024$768.71$583.19$1,351.90$274,754.55
35Jun 2024$770.34$581.56$1,351.90$273,984.21
36Jul 2024$771.97$579.93$1,351.90$273,212.24
37Aug 2024$773.60$578.30$1,351.90$272,438.64
38Sep 2024$775.24$576.66$1,351.90$271,663.40
39Oct 2024$776.88$575.02$1,351.90$270,886.52
40Nov 2024$778.52$573.38$1,351.90$270,108.00
41Dec 2024$780.17$571.73$1,351.90$269,327.83
2024 Total$9,254.07$6,968.73$16,222.8
42Jan 2025$781.82$570.08$1,351.90$268,546.01
43Feb 2025$783.48$568.42$1,351.90$267,762.53
44Mar 2025$785.14$566.76$1,351.90$266,977.39
45Apr 2025$786.80$565.10$1,351.90$266,190.59
46May 2025$788.46$563.44$1,351.90$265,402.13
47Jun 2025$790.13$561.77$1,351.90$264,612.00
48Jul 2025$791.80$560.10$1,351.90$263,820.20
49Aug 2025$793.48$558.42$1,351.90$263,026.72
50Sep 2025$795.16$556.74$1,351.90$262,231.56
51Oct 2025$796.84$555.06$1,351.90$261,434.72
52Nov 2025$798.53$553.37$1,351.90$260,636.19
53Dec 2025$800.22$551.68$1,351.90$259,835.97
2025 Total$9,491.86$6,730.94$16,222.8
54Jan 2026$801.91$549.99$1,351.90$259,034.06
55Feb 2026$803.61$548.29$1,351.90$258,230.45
56Mar 2026$805.31$546.59$1,351.90$257,425.14
57Apr 2026$807.02$544.88$1,351.90$256,618.12
58May 2026$808.72$543.18$1,351.90$255,809.40
59Jun 2026$810.44$541.46$1,351.90$254,998.96
60Jul 2026$812.15$539.75$1,351.90$254,186.81
61Aug 2026$813.87$538.03$1,351.90$253,372.94
62Sep 2026$815.59$536.31$1,351.90$252,557.35
63Oct 2026$817.32$534.58$1,351.90$251,740.03
64Nov 2026$819.05$532.85$1,351.90$250,920.98
65Dec 2026$820.78$531.12$1,351.90$250,100.20
2026 Total$9,735.77$6,487.03$16,222.8
66Jan 2027$822.52$529.38$1,351.90$249,277.68
67Feb 2027$824.26$527.64$1,351.90$248,453.42
68Mar 2027$826.01$525.89$1,351.90$247,627.41
69Apr 2027$827.76$524.14$1,351.90$246,799.65
70May 2027$829.51$522.39$1,351.90$245,970.14
71Jun 2027$831.26$520.64$1,351.90$245,138.88
72Jul 2027$833.02$518.88$1,351.90$244,305.86
73Aug 2027$834.79$517.11$1,351.90$243,471.07
74Sep 2027$836.55$515.35$1,351.90$242,634.52
75Oct 2027$838.32$513.58$1,351.90$241,796.20
76Nov 2027$840.10$511.80$1,351.90$240,956.10
77Dec 2027$841.88$510.02$1,351.90$240,114.22
2027 Total$9,985.98$6,236.82$16,222.8
78Jan 2028$843.66$508.24$1,351.90$239,270.56
79Feb 2028$845.44$506.46$1,351.90$238,425.12
80Mar 2028$847.23$504.67$1,351.90$237,577.89
81Apr 2028$849.03$502.87$1,351.90$236,728.86
82May 2028$850.82$501.08$1,351.90$235,878.04
83Jun 2028$852.62$499.28$1,351.90$235,025.42
84Jul 2028$854.43$497.47$1,351.90$234,170.99
85Aug 2028$856.24$495.66$1,351.90$233,314.75
86Sep 2028$858.05$493.85$1,351.90$232,456.70
87Oct 2028$859.87$492.03$1,351.90$231,596.83
88Nov 2028$861.69$490.21$1,351.90$230,735.14
89Dec 2028$863.51$488.39$1,351.90$229,871.63
2028 Total$10,242.59$5,980.21$16,222.8
90Jan 2029$865.34$486.56$1,351.90$229,006.29
91Feb 2029$867.17$484.73$1,351.90$228,139.12
92Mar 2029$869.01$482.89$1,351.90$227,270.11
93Apr 2029$870.84$481.06$1,351.90$226,399.27
94May 2029$872.69$479.21$1,351.90$225,526.58
95Jun 2029$874.54$477.36$1,351.90$224,652.04
96Jul 2029$876.39$475.51$1,351.90$223,775.65
97Aug 2029$878.24$473.66$1,351.90$222,897.41
98Sep 2029$880.10$471.80$1,351.90$222,017.31
99Oct 2029$881.96$469.94$1,351.90$221,135.35
100Nov 2029$883.83$468.07$1,351.90$220,251.52
101Dec 2029$885.70$466.20$1,351.90$219,365.82
2029 Total$10,505.81$5,716.99$16,222.8
102Jan 2030$887.58$464.32$1,351.90$218,478.24
103Feb 2030$889.45$462.45$1,351.90$217,588.79
104Mar 2030$891.34$460.56$1,351.90$216,697.45
105Apr 2030$893.22$458.68$1,351.90$215,804.23
106May 2030$895.11$456.79$1,351.90$214,909.12
107Jun 2030$897.01$454.89$1,351.90$214,012.11
108Jul 2030$898.91$452.99$1,351.90$213,113.20
109Aug 2030$900.81$451.09$1,351.90$212,212.39
110Sep 2030$902.72$449.18$1,351.90$211,309.67
111Oct 2030$904.63$447.27$1,351.90$210,405.04
112Nov 2030$906.54$445.36$1,351.90$209,498.50
113Dec 2030$908.46$443.44$1,351.90$208,590.04
2030 Total$10,775.78$5,447.02$16,222.8
114Jan 2031$910.38$441.52$1,351.90$207,679.66
115Feb 2031$912.31$439.59$1,351.90$206,767.35
116Mar 2031$914.24$437.66$1,351.90$205,853.11
117Apr 2031$916.18$435.72$1,351.90$204,936.93
118May 2031$918.12$433.78$1,351.90$204,018.81
119Jun 2031$920.06$431.84$1,351.90$203,098.75
120Jul 2031$922.01$429.89$1,351.90$202,176.74
121Aug 2031$923.96$427.94$1,351.90$201,252.78
122Sep 2031$925.91$425.99$1,351.90$200,326.87
123Oct 2031$927.87$424.03$1,351.90$199,399.00
124Nov 2031$929.84$422.06$1,351.90$198,469.16
125Dec 2031$931.81$420.09$1,351.90$197,537.35
2031 Total$11,052.69$5,170.11$16,222.8
126Jan 2032$933.78$418.12$1,351.90$196,603.57
127Feb 2032$935.76$416.14$1,351.90$195,667.81
128Mar 2032$937.74$414.16$1,351.90$194,730.07
129Apr 2032$939.72$412.18$1,351.90$193,790.35
130May 2032$941.71$410.19$1,351.90$192,848.64
131Jun 2032$943.70$408.20$1,351.90$191,904.94
132Jul 2032$945.70$406.20$1,351.90$190,959.24
133Aug 2032$947.70$404.20$1,351.90$190,011.54
134Sep 2032$949.71$402.19$1,351.90$189,061.83
135Oct 2032$951.72$400.18$1,351.90$188,110.11
136Nov 2032$953.73$398.17$1,351.90$187,156.38
137Dec 2032$955.75$396.15$1,351.90$186,200.63
2032 Total$11,336.72$4,886.08$16,222.8
138Jan 2033$957.78$394.12$1,351.90$185,242.85
139Feb 2033$959.80$392.10$1,351.90$184,283.05
140Mar 2033$961.83$390.07$1,351.90$183,321.22
141Apr 2033$963.87$388.03$1,351.90$182,357.35
142May 2033$965.91$385.99$1,351.90$181,391.44
143Jun 2033$967.95$383.95$1,351.90$180,423.49
144Jul 2033$970.00$381.90$1,351.90$179,453.49
145Aug 2033$972.06$379.84$1,351.90$178,481.43
146Sep 2033$974.11$377.79$1,351.90$177,507.32
147Oct 2033$976.18$375.72$1,351.90$176,531.14
148Nov 2033$978.24$373.66$1,351.90$175,552.90
149Dec 2033$980.31$371.59$1,351.90$174,572.59
2033 Total$11,628.04$4,594.76$16,222.8
150Jan 2034$982.39$369.51$1,351.90$173,590.20
151Feb 2034$984.47$367.43$1,351.90$172,605.73
152Mar 2034$986.55$365.35$1,351.90$171,619.18
153Apr 2034$988.64$363.26$1,351.90$170,630.54
154May 2034$990.73$361.17$1,351.90$169,639.81
155Jun 2034$992.83$359.07$1,351.90$168,646.98
156Jul 2034$994.93$356.97$1,351.90$167,652.05
157Aug 2034$997.04$354.86$1,351.90$166,655.01
158Sep 2034$999.15$352.75$1,351.90$165,655.86
159Oct 2034$1,001.26$350.64$1,351.90$164,654.60
160Nov 2034$1,003.38$348.52$1,351.90$163,651.22
161Dec 2034$1,005.50$346.40$1,351.90$162,645.72
2034 Total$11,926.87$4,295.93$16,222.8
162Jan 2035$1,007.63$344.27$1,351.90$161,638.09
163Feb 2035$1,009.77$342.13$1,351.90$160,628.32
164Mar 2035$1,011.90$340.00$1,351.90$159,616.42
165Apr 2035$1,014.05$337.85$1,351.90$158,602.37
166May 2035$1,016.19$335.71$1,351.90$157,586.18
167Jun 2035$1,018.34$333.56$1,351.90$156,567.84
168Jul 2035$1,020.50$331.40$1,351.90$155,547.34
169Aug 2035$1,022.66$329.24$1,351.90$154,524.68
170Sep 2035$1,024.82$327.08$1,351.90$153,499.86
171Oct 2035$1,026.99$324.91$1,351.90$152,472.87
172Nov 2035$1,029.17$322.73$1,351.90$151,443.70
173Dec 2035$1,031.34$320.56$1,351.90$150,412.36
2035 Total$12,233.36$3,989.44$16,222.8
174Jan 2036$1,033.53$318.37$1,351.90$149,378.83
175Feb 2036$1,035.71$316.19$1,351.90$148,343.12
176Mar 2036$1,037.91$313.99$1,351.90$147,305.21
177Apr 2036$1,040.10$311.80$1,351.90$146,265.11
178May 2036$1,042.31$309.59$1,351.90$145,222.80
179Jun 2036$1,044.51$307.39$1,351.90$144,178.29
180Jul 2036$1,046.72$305.18$1,351.90$143,131.57
181Aug 2036$1,048.94$302.96$1,351.90$142,082.63
182Sep 2036$1,051.16$300.74$1,351.90$141,031.47
183Oct 2036$1,053.38$298.52$1,351.90$139,978.09
184Nov 2036$1,055.61$296.29$1,351.90$138,922.48
185Dec 2036$1,057.85$294.05$1,351.90$137,864.63
2036 Total$12,547.73$3,675.07$16,222.8
186Jan 2037$1,060.09$291.81$1,351.90$136,804.54
187Feb 2037$1,062.33$289.57$1,351.90$135,742.21
188Mar 2037$1,064.58$287.32$1,351.90$134,677.63
189Apr 2037$1,066.83$285.07$1,351.90$133,610.80
190May 2037$1,069.09$282.81$1,351.90$132,541.71
191Jun 2037$1,071.35$280.55$1,351.90$131,470.36
192Jul 2037$1,073.62$278.28$1,351.90$130,396.74
193Aug 2037$1,075.89$276.01$1,351.90$129,320.85
194Sep 2037$1,078.17$273.73$1,351.90$128,242.68
195Oct 2037$1,080.45$271.45$1,351.90$127,162.23
196Nov 2037$1,082.74$269.16$1,351.90$126,079.49
197Dec 2037$1,085.03$266.87$1,351.90$124,994.46
2037 Total$12,870.17$3,352.63$16,222.8
198Jan 2038$1,087.33$264.57$1,351.90$123,907.13
199Feb 2038$1,089.63$262.27$1,351.90$122,817.50
200Mar 2038$1,091.94$259.96$1,351.90$121,725.56
201Apr 2038$1,094.25$257.65$1,351.90$120,631.31
202May 2038$1,096.56$255.34$1,351.90$119,534.75
203Jun 2038$1,098.88$253.02$1,351.90$118,435.87
204Jul 2038$1,101.21$250.69$1,351.90$117,334.66
205Aug 2038$1,103.54$248.36$1,351.90$116,231.12
206Sep 2038$1,105.88$246.02$1,351.90$115,125.24
207Oct 2038$1,108.22$243.68$1,351.90$114,017.02
208Nov 2038$1,110.56$241.34$1,351.90$112,906.46
209Dec 2038$1,112.91$238.99$1,351.90$111,793.55
2038 Total$13,200.91$3,021.89$16,222.8
210Jan 2039$1,115.27$236.63$1,351.90$110,678.28
211Feb 2039$1,117.63$234.27$1,351.90$109,560.65
212Mar 2039$1,120.00$231.90$1,351.90$108,440.65
213Apr 2039$1,122.37$229.53$1,351.90$107,318.28
214May 2039$1,124.74$227.16$1,351.90$106,193.54
215Jun 2039$1,127.12$224.78$1,351.90$105,066.42
216Jul 2039$1,129.51$222.39$1,351.90$103,936.91
217Aug 2039$1,131.90$220.00$1,351.90$102,805.01
218Sep 2039$1,134.30$217.60$1,351.90$101,670.71
219Oct 2039$1,136.70$215.20$1,351.90$100,534.01
220Nov 2039$1,139.10$212.80$1,351.90$99,394.91
221Dec 2039$1,141.51$210.39$1,351.90$98,253.40
2039 Total$13,540.15$2,682.65$16,222.8
222Jan 2040$1,143.93$207.97$1,351.90$97,109.47
223Feb 2040$1,146.35$205.55$1,351.90$95,963.12
224Mar 2040$1,148.78$203.12$1,351.90$94,814.34
225Apr 2040$1,151.21$200.69$1,351.90$93,663.13
226May 2040$1,153.65$198.25$1,351.90$92,509.48
227Jun 2040$1,156.09$195.81$1,351.90$91,353.39
228Jul 2040$1,158.54$193.36$1,351.90$90,194.85
229Aug 2040$1,160.99$190.91$1,351.90$89,033.86
230Sep 2040$1,163.44$188.46$1,351.90$87,870.42
231Oct 2040$1,165.91$185.99$1,351.90$86,704.51
232Nov 2040$1,168.38$183.52$1,351.90$85,536.13
233Dec 2040$1,170.85$181.05$1,351.90$84,365.28
2040 Total$13,888.12$2,334.68$16,222.8
234Jan 2041$1,173.33$178.57$1,351.90$83,191.95
235Feb 2041$1,175.81$176.09$1,351.90$82,016.14
236Mar 2041$1,178.30$173.60$1,351.90$80,837.84
237Apr 2041$1,180.79$171.11$1,351.90$79,657.05
238May 2041$1,183.29$168.61$1,351.90$78,473.76
239Jun 2041$1,185.80$166.10$1,351.90$77,287.96
240Jul 2041$1,188.31$163.59$1,351.90$76,099.65
241Aug 2041$1,190.82$161.08$1,351.90$74,908.83
242Sep 2041$1,193.34$158.56$1,351.90$73,715.49
243Oct 2041$1,195.87$156.03$1,351.90$72,519.62
244Nov 2041$1,198.40$153.50$1,351.90$71,321.22
245Dec 2041$1,200.94$150.96$1,351.90$70,120.28
2041 Total$14,245$1,977.8$16,222.8
246Jan 2042$1,203.48$148.42$1,351.90$68,916.80
247Feb 2042$1,206.03$145.87$1,351.90$67,710.77
248Mar 2042$1,208.58$143.32$1,351.90$66,502.19
249Apr 2042$1,211.14$140.76$1,351.90$65,291.05
250May 2042$1,213.70$138.20$1,351.90$64,077.35
251Jun 2042$1,216.27$135.63$1,351.90$62,861.08
252Jul 2042$1,218.84$133.06$1,351.90$61,642.24
253Aug 2042$1,221.42$130.48$1,351.90$60,420.82
254Sep 2042$1,224.01$127.89$1,351.90$59,196.81
255Oct 2042$1,226.60$125.30$1,351.90$57,970.21
256Nov 2042$1,229.20$122.70$1,351.90$56,741.01
257Dec 2042$1,231.80$120.10$1,351.90$55,509.21
2042 Total$14,611.07$1,611.73$16,222.8
258Jan 2043$1,234.41$117.49$1,351.90$54,274.80
259Feb 2043$1,237.02$114.88$1,351.90$53,037.78
260Mar 2043$1,239.64$112.26$1,351.90$51,798.14
261Apr 2043$1,242.26$109.64$1,351.90$50,555.88
262May 2043$1,244.89$107.01$1,351.90$49,310.99
263Jun 2043$1,247.53$104.37$1,351.90$48,063.46
264Jul 2043$1,250.17$101.73$1,351.90$46,813.29
265Aug 2043$1,252.81$99.09$1,351.90$45,560.48
266Sep 2043$1,255.46$96.44$1,351.90$44,305.02
267Oct 2043$1,258.12$93.78$1,351.90$43,046.90
268Nov 2043$1,260.78$91.12$1,351.90$41,786.12
269Dec 2043$1,263.45$88.45$1,351.90$40,522.67
2043 Total$14,986.54$1,236.26$16,222.8
270Jan 2044$1,266.13$85.77$1,351.90$39,256.54
271Feb 2044$1,268.81$83.09$1,351.90$37,987.73
272Mar 2044$1,271.49$80.41$1,351.90$36,716.24
273Apr 2044$1,274.18$77.72$1,351.90$35,442.06
274May 2044$1,276.88$75.02$1,351.90$34,165.18
275Jun 2044$1,279.58$72.32$1,351.90$32,885.60
276Jul 2044$1,282.29$69.61$1,351.90$31,603.31
277Aug 2044$1,285.01$66.89$1,351.90$30,318.30
278Sep 2044$1,287.73$64.17$1,351.90$29,030.57
279Oct 2044$1,290.45$61.45$1,351.90$27,740.12
280Nov 2044$1,293.18$58.72$1,351.90$26,446.94
281Dec 2044$1,295.92$55.98$1,351.90$25,151.02
2044 Total$15,371.65$851.15$16,222.8
282Jan 2045$1,298.66$53.24$1,351.90$23,852.36
283Feb 2045$1,301.41$50.49$1,351.90$22,550.95
284Mar 2045$1,304.17$47.73$1,351.90$21,246.78
285Apr 2045$1,306.93$44.97$1,351.90$19,939.85
286May 2045$1,309.69$42.21$1,351.90$18,630.16
287Jun 2045$1,312.47$39.43$1,351.90$17,317.69
288Jul 2045$1,315.24$36.66$1,351.90$16,002.45
289Aug 2045$1,318.03$33.87$1,351.90$14,684.42
290Sep 2045$1,320.82$31.08$1,351.90$13,363.60
291Oct 2045$1,323.61$28.29$1,351.90$12,039.99
292Nov 2045$1,326.42$25.48$1,351.90$10,713.57
293Dec 2045$1,329.22$22.68$1,351.90$9,384.35
2045 Total$15,766.67$456.13$16,222.8
294Jan 2046$1,332.04$19.86$1,351.90$8,052.31
295Feb 2046$1,334.86$17.04$1,351.90$6,717.45
296Mar 2046$1,337.68$14.22$1,351.90$5,379.77
297Apr 2046$1,340.51$11.39$1,351.90$4,039.26
298May 2046$1,343.35$8.55$1,351.90$2,695.91
299Jun 2046$1,346.19$5.71$1,351.90$1,349.72
300Jul 2046$1,349.04$2.86$1,351.90$0.68
2046 Total$9,383.67$79.63$9,463.3