Borrow amount

$300,000

Advertised Rate

2.15

% p.a

Fixed - 3 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,294
Number of repayments
300
Total interest paid
$88,076
Total Repayments

$388,074

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$756.08$537.50$1,293.58$299,243.92
2Aug 2021$757.43$536.15$1,293.58$298,486.49
3Sep 2021$758.79$534.79$1,293.58$297,727.70
4Oct 2021$760.15$533.43$1,293.58$296,967.55
5Nov 2021$761.51$532.07$1,293.58$296,206.04
6Dec 2021$762.88$530.70$1,293.58$295,443.16
2021 Total$4,556.84$3,204.64$7,761.48
7Jan 2022$764.24$529.34$1,293.58$294,678.92
8Feb 2022$765.61$527.97$1,293.58$293,913.31
9Mar 2022$766.99$526.59$1,293.58$293,146.32
10Apr 2022$768.36$525.22$1,293.58$292,377.96
11May 2022$769.74$523.84$1,293.58$291,608.22
12Jun 2022$771.12$522.46$1,293.58$290,837.10
13Jul 2022$772.50$521.08$1,293.58$290,064.60
14Aug 2022$773.88$519.70$1,293.58$289,290.72
15Sep 2022$775.27$518.31$1,293.58$288,515.45
16Oct 2022$776.66$516.92$1,293.58$287,738.79
17Nov 2022$778.05$515.53$1,293.58$286,960.74
18Dec 2022$779.44$514.14$1,293.58$286,181.30
2022 Total$9,261.86$6,261.1$15,522.96
19Jan 2023$780.84$512.74$1,293.58$285,400.46
20Feb 2023$782.24$511.34$1,293.58$284,618.22
21Mar 2023$783.64$509.94$1,293.58$283,834.58
22Apr 2023$785.04$508.54$1,293.58$283,049.54
23May 2023$786.45$507.13$1,293.58$282,263.09
24Jun 2023$787.86$505.72$1,293.58$281,475.23
25Jul 2023$789.27$504.31$1,293.58$280,685.96
26Aug 2023$790.68$502.90$1,293.58$279,895.28
27Sep 2023$792.10$501.48$1,293.58$279,103.18
28Oct 2023$793.52$500.06$1,293.58$278,309.66
29Nov 2023$794.94$498.64$1,293.58$277,514.72
30Dec 2023$796.37$497.21$1,293.58$276,718.35
2023 Total$9,462.95$6,060.01$15,522.96
31Jan 2024$797.79$495.79$1,293.58$275,920.56
32Feb 2024$799.22$494.36$1,293.58$275,121.34
33Mar 2024$800.65$492.93$1,293.58$274,320.69
34Apr 2024$802.09$491.49$1,293.58$273,518.60
35May 2024$803.53$490.05$1,293.58$272,715.07
36Jun 2024$804.97$488.61$1,293.58$271,910.10
37Jul 2024$806.41$487.17$1,293.58$271,103.69
38Aug 2024$807.85$485.73$1,293.58$270,295.84
39Sep 2024$809.30$484.28$1,293.58$269,486.54
40Oct 2024$810.75$482.83$1,293.58$268,675.79
41Nov 2024$812.20$481.38$1,293.58$267,863.59
42Dec 2024$813.66$479.92$1,293.58$267,049.93
2024 Total$9,668.42$5,854.54$15,522.96
43Jan 2025$815.12$478.46$1,293.58$266,234.81
44Feb 2025$816.58$477.00$1,293.58$265,418.23
45Mar 2025$818.04$475.54$1,293.58$264,600.19
46Apr 2025$819.50$474.08$1,293.58$263,780.69
47May 2025$820.97$472.61$1,293.58$262,959.72
48Jun 2025$822.44$471.14$1,293.58$262,137.28
49Jul 2025$823.92$469.66$1,293.58$261,313.36
50Aug 2025$825.39$468.19$1,293.58$260,487.97
51Sep 2025$826.87$466.71$1,293.58$259,661.10
52Oct 2025$828.35$465.23$1,293.58$258,832.75
53Nov 2025$829.84$463.74$1,293.58$258,002.91
54Dec 2025$831.32$462.26$1,293.58$257,171.59
2025 Total$9,878.34$5,644.62$15,522.96
55Jan 2026$832.81$460.77$1,293.58$256,338.78
56Feb 2026$834.31$459.27$1,293.58$255,504.47
57Mar 2026$835.80$457.78$1,293.58$254,668.67
58Apr 2026$837.30$456.28$1,293.58$253,831.37
59May 2026$838.80$454.78$1,293.58$252,992.57
60Jun 2026$840.30$453.28$1,293.58$252,152.27
61Jul 2026$841.81$451.77$1,293.58$251,310.46
62Aug 2026$843.32$450.26$1,293.58$250,467.14
63Sep 2026$844.83$448.75$1,293.58$249,622.31
64Oct 2026$846.34$447.24$1,293.58$248,775.97
65Nov 2026$847.86$445.72$1,293.58$247,928.11
66Dec 2026$849.38$444.20$1,293.58$247,078.73
2026 Total$10,092.86$5,430.1$15,522.96
67Jan 2027$850.90$442.68$1,293.58$246,227.83
68Feb 2027$852.42$441.16$1,293.58$245,375.41
69Mar 2027$853.95$439.63$1,293.58$244,521.46
70Apr 2027$855.48$438.10$1,293.58$243,665.98
71May 2027$857.01$436.57$1,293.58$242,808.97
72Jun 2027$858.55$435.03$1,293.58$241,950.42
73Jul 2027$860.09$433.49$1,293.58$241,090.33
74Aug 2027$861.63$431.95$1,293.58$240,228.70
75Sep 2027$863.17$430.41$1,293.58$239,365.53
76Oct 2027$864.72$428.86$1,293.58$238,500.81
77Nov 2027$866.27$427.31$1,293.58$237,634.54
78Dec 2027$867.82$425.76$1,293.58$236,766.72
2027 Total$10,312.01$5,210.95$15,522.96
79Jan 2028$869.37$424.21$1,293.58$235,897.35
80Feb 2028$870.93$422.65$1,293.58$235,026.42
81Mar 2028$872.49$421.09$1,293.58$234,153.93
82Apr 2028$874.05$419.53$1,293.58$233,279.88
83May 2028$875.62$417.96$1,293.58$232,404.26
84Jun 2028$877.19$416.39$1,293.58$231,527.07
85Jul 2028$878.76$414.82$1,293.58$230,648.31
86Aug 2028$880.34$413.24$1,293.58$229,767.97
87Sep 2028$881.91$411.67$1,293.58$228,886.06
88Oct 2028$883.49$410.09$1,293.58$228,002.57
89Nov 2028$885.08$408.50$1,293.58$227,117.49
90Dec 2028$886.66$406.92$1,293.58$226,230.83
2028 Total$10,535.89$4,987.07$15,522.96
91Jan 2029$888.25$405.33$1,293.58$225,342.58
92Feb 2029$889.84$403.74$1,293.58$224,452.74
93Mar 2029$891.44$402.14$1,293.58$223,561.30
94Apr 2029$893.03$400.55$1,293.58$222,668.27
95May 2029$894.63$398.95$1,293.58$221,773.64
96Jun 2029$896.24$397.34$1,293.58$220,877.40
97Jul 2029$897.84$395.74$1,293.58$219,979.56
98Aug 2029$899.45$394.13$1,293.58$219,080.11
99Sep 2029$901.06$392.52$1,293.58$218,179.05
100Oct 2029$902.68$390.90$1,293.58$217,276.37
101Nov 2029$904.29$389.29$1,293.58$216,372.08
102Dec 2029$905.91$387.67$1,293.58$215,466.17
2029 Total$10,764.66$4,758.3$15,522.96
103Jan 2030$907.54$386.04$1,293.58$214,558.63
104Feb 2030$909.16$384.42$1,293.58$213,649.47
105Mar 2030$910.79$382.79$1,293.58$212,738.68
106Apr 2030$912.42$381.16$1,293.58$211,826.26
107May 2030$914.06$379.52$1,293.58$210,912.20
108Jun 2030$915.70$377.88$1,293.58$209,996.50
109Jul 2030$917.34$376.24$1,293.58$209,079.16
110Aug 2030$918.98$374.60$1,293.58$208,160.18
111Sep 2030$920.63$372.95$1,293.58$207,239.55
112Oct 2030$922.28$371.30$1,293.58$206,317.27
113Nov 2030$923.93$369.65$1,293.58$205,393.34
114Dec 2030$925.58$368.00$1,293.58$204,467.76
2030 Total$10,998.41$4,524.55$15,522.96
115Jan 2031$927.24$366.34$1,293.58$203,540.52
116Feb 2031$928.90$364.68$1,293.58$202,611.62
117Mar 2031$930.57$363.01$1,293.58$201,681.05
118Apr 2031$932.23$361.35$1,293.58$200,748.82
119May 2031$933.91$359.67$1,293.58$199,814.91
120Jun 2031$935.58$358.00$1,293.58$198,879.33
121Jul 2031$937.25$356.33$1,293.58$197,942.08
122Aug 2031$938.93$354.65$1,293.58$197,003.15
123Sep 2031$940.62$352.96$1,293.58$196,062.53
124Oct 2031$942.30$351.28$1,293.58$195,120.23
125Nov 2031$943.99$349.59$1,293.58$194,176.24
126Dec 2031$945.68$347.90$1,293.58$193,230.56
2031 Total$11,237.2$4,285.76$15,522.96
127Jan 2032$947.38$346.20$1,293.58$192,283.18
128Feb 2032$949.07$344.51$1,293.58$191,334.11
129Mar 2032$950.77$342.81$1,293.58$190,383.34
130Apr 2032$952.48$341.10$1,293.58$189,430.86
131May 2032$954.18$339.40$1,293.58$188,476.68
132Jun 2032$955.89$337.69$1,293.58$187,520.79
133Jul 2032$957.61$335.97$1,293.58$186,563.18
134Aug 2032$959.32$334.26$1,293.58$185,603.86
135Sep 2032$961.04$332.54$1,293.58$184,642.82
136Oct 2032$962.76$330.82$1,293.58$183,680.06
137Nov 2032$964.49$329.09$1,293.58$182,715.57
138Dec 2032$966.21$327.37$1,293.58$181,749.36
2032 Total$11,481.2$4,041.76$15,522.96
139Jan 2033$967.95$325.63$1,293.58$180,781.41
140Feb 2033$969.68$323.90$1,293.58$179,811.73
141Mar 2033$971.42$322.16$1,293.58$178,840.31
142Apr 2033$973.16$320.42$1,293.58$177,867.15
143May 2033$974.90$318.68$1,293.58$176,892.25
144Jun 2033$976.65$316.93$1,293.58$175,915.60
145Jul 2033$978.40$315.18$1,293.58$174,937.20
146Aug 2033$980.15$313.43$1,293.58$173,957.05
147Sep 2033$981.91$311.67$1,293.58$172,975.14
148Oct 2033$983.67$309.91$1,293.58$171,991.47
149Nov 2033$985.43$308.15$1,293.58$171,006.04
150Dec 2033$987.19$306.39$1,293.58$170,018.85
2033 Total$11,730.51$3,792.45$15,522.96
151Jan 2034$988.96$304.62$1,293.58$169,029.89
152Feb 2034$990.73$302.85$1,293.58$168,039.16
153Mar 2034$992.51$301.07$1,293.58$167,046.65
154Apr 2034$994.29$299.29$1,293.58$166,052.36
155May 2034$996.07$297.51$1,293.58$165,056.29
156Jun 2034$997.85$295.73$1,293.58$164,058.44
157Jul 2034$999.64$293.94$1,293.58$163,058.80
158Aug 2034$1,001.43$292.15$1,293.58$162,057.37
159Sep 2034$1,003.23$290.35$1,293.58$161,054.14
160Oct 2034$1,005.02$288.56$1,293.58$160,049.12
161Nov 2034$1,006.83$286.75$1,293.58$159,042.29
162Dec 2034$1,008.63$284.95$1,293.58$158,033.66
2034 Total$11,985.19$3,537.77$15,522.96
163Jan 2035$1,010.44$283.14$1,293.58$157,023.22
164Feb 2035$1,012.25$281.33$1,293.58$156,010.97
165Mar 2035$1,014.06$279.52$1,293.58$154,996.91
166Apr 2035$1,015.88$277.70$1,293.58$153,981.03
167May 2035$1,017.70$275.88$1,293.58$152,963.33
168Jun 2035$1,019.52$274.06$1,293.58$151,943.81
169Jul 2035$1,021.35$272.23$1,293.58$150,922.46
170Aug 2035$1,023.18$270.40$1,293.58$149,899.28
171Sep 2035$1,025.01$268.57$1,293.58$148,874.27
172Oct 2035$1,026.85$266.73$1,293.58$147,847.42
173Nov 2035$1,028.69$264.89$1,293.58$146,818.73
174Dec 2035$1,030.53$263.05$1,293.58$145,788.20
2035 Total$12,245.46$3,277.5$15,522.96
175Jan 2036$1,032.38$261.20$1,293.58$144,755.82
176Feb 2036$1,034.23$259.35$1,293.58$143,721.59
177Mar 2036$1,036.08$257.50$1,293.58$142,685.51
178Apr 2036$1,037.94$255.64$1,293.58$141,647.57
179May 2036$1,039.79$253.79$1,293.58$140,607.78
180Jun 2036$1,041.66$251.92$1,293.58$139,566.12
181Jul 2036$1,043.52$250.06$1,293.58$138,522.60
182Aug 2036$1,045.39$248.19$1,293.58$137,477.21
183Sep 2036$1,047.27$246.31$1,293.58$136,429.94
184Oct 2036$1,049.14$244.44$1,293.58$135,380.80
185Nov 2036$1,051.02$242.56$1,293.58$134,329.78
186Dec 2036$1,052.91$240.67$1,293.58$133,276.87
2036 Total$12,511.33$3,011.63$15,522.96
187Jan 2037$1,054.79$238.79$1,293.58$132,222.08
188Feb 2037$1,056.68$236.90$1,293.58$131,165.40
189Mar 2037$1,058.58$235.00$1,293.58$130,106.82
190Apr 2037$1,060.47$233.11$1,293.58$129,046.35
191May 2037$1,062.37$231.21$1,293.58$127,983.98
192Jun 2037$1,064.28$229.30$1,293.58$126,919.70
193Jul 2037$1,066.18$227.40$1,293.58$125,853.52
194Aug 2037$1,068.09$225.49$1,293.58$124,785.43
195Sep 2037$1,070.01$223.57$1,293.58$123,715.42
196Oct 2037$1,071.92$221.66$1,293.58$122,643.50
197Nov 2037$1,073.84$219.74$1,293.58$121,569.66
198Dec 2037$1,075.77$217.81$1,293.58$120,493.89
2037 Total$12,782.98$2,739.98$15,522.96
199Jan 2038$1,077.70$215.88$1,293.58$119,416.19
200Feb 2038$1,079.63$213.95$1,293.58$118,336.56
201Mar 2038$1,081.56$212.02$1,293.58$117,255.00
202Apr 2038$1,083.50$210.08$1,293.58$116,171.50
203May 2038$1,085.44$208.14$1,293.58$115,086.06
204Jun 2038$1,087.38$206.20$1,293.58$113,998.68
205Jul 2038$1,089.33$204.25$1,293.58$112,909.35
206Aug 2038$1,091.28$202.30$1,293.58$111,818.07
207Sep 2038$1,093.24$200.34$1,293.58$110,724.83
208Oct 2038$1,095.20$198.38$1,293.58$109,629.63
209Nov 2038$1,097.16$196.42$1,293.58$108,532.47
210Dec 2038$1,099.13$194.45$1,293.58$107,433.34
2038 Total$13,060.55$2,462.41$15,522.96
211Jan 2039$1,101.10$192.48$1,293.58$106,332.24
212Feb 2039$1,103.07$190.51$1,293.58$105,229.17
213Mar 2039$1,105.04$188.54$1,293.58$104,124.13
214Apr 2039$1,107.02$186.56$1,293.58$103,017.11
215May 2039$1,109.01$184.57$1,293.58$101,908.10
216Jun 2039$1,110.99$182.59$1,293.58$100,797.11
217Jul 2039$1,112.99$180.59$1,293.58$99,684.12
218Aug 2039$1,114.98$178.60$1,293.58$98,569.14
219Sep 2039$1,116.98$176.60$1,293.58$97,452.16
220Oct 2039$1,118.98$174.60$1,293.58$96,333.18
221Nov 2039$1,120.98$172.60$1,293.58$95,212.20
222Dec 2039$1,122.99$170.59$1,293.58$94,089.21
2039 Total$13,344.13$2,178.83$15,522.96
223Jan 2040$1,125.00$168.58$1,293.58$92,964.21
224Feb 2040$1,127.02$166.56$1,293.58$91,837.19
225Mar 2040$1,129.04$164.54$1,293.58$90,708.15
226Apr 2040$1,131.06$162.52$1,293.58$89,577.09
227May 2040$1,133.09$160.49$1,293.58$88,444.00
228Jun 2040$1,135.12$158.46$1,293.58$87,308.88
229Jul 2040$1,137.15$156.43$1,293.58$86,171.73
230Aug 2040$1,139.19$154.39$1,293.58$85,032.54
231Sep 2040$1,141.23$152.35$1,293.58$83,891.31
232Oct 2040$1,143.27$150.31$1,293.58$82,748.04
233Nov 2040$1,145.32$148.26$1,293.58$81,602.72
234Dec 2040$1,147.38$146.20$1,293.58$80,455.34
2040 Total$13,633.87$1,889.09$15,522.96
235Jan 2041$1,149.43$144.15$1,293.58$79,305.91
236Feb 2041$1,151.49$142.09$1,293.58$78,154.42
237Mar 2041$1,153.55$140.03$1,293.58$77,000.87
238Apr 2041$1,155.62$137.96$1,293.58$75,845.25
239May 2041$1,157.69$135.89$1,293.58$74,687.56
240Jun 2041$1,159.76$133.82$1,293.58$73,527.80
241Jul 2041$1,161.84$131.74$1,293.58$72,365.96
242Aug 2041$1,163.92$129.66$1,293.58$71,202.04
243Sep 2041$1,166.01$127.57$1,293.58$70,036.03
244Oct 2041$1,168.10$125.48$1,293.58$68,867.93
245Nov 2041$1,170.19$123.39$1,293.58$67,697.74
246Dec 2041$1,172.29$121.29$1,293.58$66,525.45
2041 Total$13,929.89$1,593.07$15,522.96
247Jan 2042$1,174.39$119.19$1,293.58$65,351.06
248Feb 2042$1,176.49$117.09$1,293.58$64,174.57
249Mar 2042$1,178.60$114.98$1,293.58$62,995.97
250Apr 2042$1,180.71$112.87$1,293.58$61,815.26
251May 2042$1,182.83$110.75$1,293.58$60,632.43
252Jun 2042$1,184.95$108.63$1,293.58$59,447.48
253Jul 2042$1,187.07$106.51$1,293.58$58,260.41
254Aug 2042$1,189.20$104.38$1,293.58$57,071.21
255Sep 2042$1,191.33$102.25$1,293.58$55,879.88
256Oct 2042$1,193.46$100.12$1,293.58$54,686.42
257Nov 2042$1,195.60$97.98$1,293.58$53,490.82
258Dec 2042$1,197.74$95.84$1,293.58$52,293.08
2042 Total$14,232.37$1,290.59$15,522.96
259Jan 2043$1,199.89$93.69$1,293.58$51,093.19
260Feb 2043$1,202.04$91.54$1,293.58$49,891.15
261Mar 2043$1,204.19$89.39$1,293.58$48,686.96
262Apr 2043$1,206.35$87.23$1,293.58$47,480.61
263May 2043$1,208.51$85.07$1,293.58$46,272.10
264Jun 2043$1,210.68$82.90$1,293.58$45,061.42
265Jul 2043$1,212.84$80.74$1,293.58$43,848.58
266Aug 2043$1,215.02$78.56$1,293.58$42,633.56
267Sep 2043$1,217.19$76.39$1,293.58$41,416.37
268Oct 2043$1,219.38$74.20$1,293.58$40,196.99
269Nov 2043$1,221.56$72.02$1,293.58$38,975.43
270Dec 2043$1,223.75$69.83$1,293.58$37,751.68
2043 Total$14,541.4$981.56$15,522.96
271Jan 2044$1,225.94$67.64$1,293.58$36,525.74
272Feb 2044$1,228.14$65.44$1,293.58$35,297.60
273Mar 2044$1,230.34$63.24$1,293.58$34,067.26
274Apr 2044$1,232.54$61.04$1,293.58$32,834.72
275May 2044$1,234.75$58.83$1,293.58$31,599.97
276Jun 2044$1,236.96$56.62$1,293.58$30,363.01
277Jul 2044$1,239.18$54.40$1,293.58$29,123.83
278Aug 2044$1,241.40$52.18$1,293.58$27,882.43
279Sep 2044$1,243.62$49.96$1,293.58$26,638.81
280Oct 2044$1,245.85$47.73$1,293.58$25,392.96
281Nov 2044$1,248.08$45.50$1,293.58$24,144.88
282Dec 2044$1,250.32$43.26$1,293.58$22,894.56
2044 Total$14,857.12$665.84$15,522.96
283Jan 2045$1,252.56$41.02$1,293.58$21,642.00
284Feb 2045$1,254.80$38.78$1,293.58$20,387.20
285Mar 2045$1,257.05$36.53$1,293.58$19,130.15
286Apr 2045$1,259.31$34.27$1,293.58$17,870.84
287May 2045$1,261.56$32.02$1,293.58$16,609.28
288Jun 2045$1,263.82$29.76$1,293.58$15,345.46
289Jul 2045$1,266.09$27.49$1,293.58$14,079.37
290Aug 2045$1,268.35$25.23$1,293.58$12,811.02
291Sep 2045$1,270.63$22.95$1,293.58$11,540.39
292Oct 2045$1,272.90$20.68$1,293.58$10,267.49
293Nov 2045$1,275.18$18.40$1,293.58$8,992.31
294Dec 2045$1,277.47$16.11$1,293.58$7,714.84
2045 Total$15,179.72$343.24$15,522.96
295Jan 2046$1,279.76$13.82$1,293.58$6,435.08
296Feb 2046$1,282.05$11.53$1,293.58$5,153.03
297Mar 2046$1,284.35$9.23$1,293.58$3,868.68
298Apr 2046$1,286.65$6.93$1,293.58$2,582.03
299May 2046$1,288.95$4.63$1,293.58$1,293.08
300Jun 2046$1,291.26$2.32$1,293.58$1.82
2046 Total$7,713.02$48.46$7,761.48