Borrow amount

$300,000

Advertised Rate

2.73%

p.a Variable

Loan term
25 Years
Bank Australia
Repayment frequency
Monthly
Monthly Repayments
$1,381
Number of repayments
300
Total interest paid
$114,259
Total Repayments

$414,258

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$698.36$682.50$1,380.86$299,301.64
2Jun 2021$699.95$680.91$1,380.86$298,601.69
3Jul 2021$701.54$679.32$1,380.86$297,900.15
4Aug 2021$703.14$677.72$1,380.86$297,197.01
5Sep 2021$704.74$676.12$1,380.86$296,492.27
6Oct 2021$706.34$674.52$1,380.86$295,785.93
7Nov 2021$707.95$672.91$1,380.86$295,077.98
8Dec 2021$709.56$671.30$1,380.86$294,368.42
2021 Total$5,631.58$5,415.3$11,046.88
9Jan 2022$711.17$669.69$1,380.86$293,657.25
10Feb 2022$712.79$668.07$1,380.86$292,944.46
11Mar 2022$714.41$666.45$1,380.86$292,230.05
12Apr 2022$716.04$664.82$1,380.86$291,514.01
13May 2022$717.67$663.19$1,380.86$290,796.34
14Jun 2022$719.30$661.56$1,380.86$290,077.04
15Jul 2022$720.93$659.93$1,380.86$289,356.11
16Aug 2022$722.57$658.29$1,380.86$288,633.54
17Sep 2022$724.22$656.64$1,380.86$287,909.32
18Oct 2022$725.87$654.99$1,380.86$287,183.45
19Nov 2022$727.52$653.34$1,380.86$286,455.93
20Dec 2022$729.17$651.69$1,380.86$285,726.76
2022 Total$8,641.66$7,928.66$16,570.32
21Jan 2023$730.83$650.03$1,380.86$284,995.93
22Feb 2023$732.49$648.37$1,380.86$284,263.44
23Mar 2023$734.16$646.70$1,380.86$283,529.28
24Apr 2023$735.83$645.03$1,380.86$282,793.45
25May 2023$737.50$643.36$1,380.86$282,055.95
26Jun 2023$739.18$641.68$1,380.86$281,316.77
27Jul 2023$740.86$640.00$1,380.86$280,575.91
28Aug 2023$742.55$638.31$1,380.86$279,833.36
29Sep 2023$744.24$636.62$1,380.86$279,089.12
30Oct 2023$745.93$634.93$1,380.86$278,343.19
31Nov 2023$747.63$633.23$1,380.86$277,595.56
32Dec 2023$749.33$631.53$1,380.86$276,846.23
2023 Total$8,880.53$7,689.79$16,570.32
33Jan 2024$751.03$629.83$1,380.86$276,095.20
34Feb 2024$752.74$628.12$1,380.86$275,342.46
35Mar 2024$754.46$626.40$1,380.86$274,588.00
36Apr 2024$756.17$624.69$1,380.86$273,831.83
37May 2024$757.89$622.97$1,380.86$273,073.94
38Jun 2024$759.62$621.24$1,380.86$272,314.32
39Jul 2024$761.34$619.52$1,380.86$271,552.98
40Aug 2024$763.08$617.78$1,380.86$270,789.90
41Sep 2024$764.81$616.05$1,380.86$270,025.09
42Oct 2024$766.55$614.31$1,380.86$269,258.54
43Nov 2024$768.30$612.56$1,380.86$268,490.24
44Dec 2024$770.04$610.82$1,380.86$267,720.20
2024 Total$9,126.03$7,444.29$16,570.32
45Jan 2025$771.80$609.06$1,380.86$266,948.40
46Feb 2025$773.55$607.31$1,380.86$266,174.85
47Mar 2025$775.31$605.55$1,380.86$265,399.54
48Apr 2025$777.08$603.78$1,380.86$264,622.46
49May 2025$778.84$602.02$1,380.86$263,843.62
50Jun 2025$780.62$600.24$1,380.86$263,063.00
51Jul 2025$782.39$598.47$1,380.86$262,280.61
52Aug 2025$784.17$596.69$1,380.86$261,496.44
53Sep 2025$785.96$594.90$1,380.86$260,710.48
54Oct 2025$787.74$593.12$1,380.86$259,922.74
55Nov 2025$789.54$591.32$1,380.86$259,133.20
56Dec 2025$791.33$589.53$1,380.86$258,341.87
2025 Total$9,378.33$7,191.99$16,570.32
57Jan 2026$793.13$587.73$1,380.86$257,548.74
58Feb 2026$794.94$585.92$1,380.86$256,753.80
59Mar 2026$796.75$584.11$1,380.86$255,957.05
60Apr 2026$798.56$582.30$1,380.86$255,158.49
61May 2026$800.37$580.49$1,380.86$254,358.12
62Jun 2026$802.20$578.66$1,380.86$253,555.92
63Jul 2026$804.02$576.84$1,380.86$252,751.90
64Aug 2026$805.85$575.01$1,380.86$251,946.05
65Sep 2026$807.68$573.18$1,380.86$251,138.37
66Oct 2026$809.52$571.34$1,380.86$250,328.85
67Nov 2026$811.36$569.50$1,380.86$249,517.49
68Dec 2026$813.21$567.65$1,380.86$248,704.28
2026 Total$9,637.59$6,932.73$16,570.32
69Jan 2027$815.06$565.80$1,380.86$247,889.22
70Feb 2027$816.91$563.95$1,380.86$247,072.31
71Mar 2027$818.77$562.09$1,380.86$246,253.54
72Apr 2027$820.63$560.23$1,380.86$245,432.91
73May 2027$822.50$558.36$1,380.86$244,610.41
74Jun 2027$824.37$556.49$1,380.86$243,786.04
75Jul 2027$826.25$554.61$1,380.86$242,959.79
76Aug 2027$828.13$552.73$1,380.86$242,131.66
77Sep 2027$830.01$550.85$1,380.86$241,301.65
78Oct 2027$831.90$548.96$1,380.86$240,469.75
79Nov 2027$833.79$547.07$1,380.86$239,635.96
80Dec 2027$835.69$545.17$1,380.86$238,800.27
2027 Total$9,904.01$6,666.31$16,570.32
81Jan 2028$837.59$543.27$1,380.86$237,962.68
82Feb 2028$839.49$541.37$1,380.86$237,123.19
83Mar 2028$841.40$539.46$1,380.86$236,281.79
84Apr 2028$843.32$537.54$1,380.86$235,438.47
85May 2028$845.24$535.62$1,380.86$234,593.23
86Jun 2028$847.16$533.70$1,380.86$233,746.07
87Jul 2028$849.09$531.77$1,380.86$232,896.98
88Aug 2028$851.02$529.84$1,380.86$232,045.96
89Sep 2028$852.96$527.90$1,380.86$231,193.00
90Oct 2028$854.90$525.96$1,380.86$230,338.10
91Nov 2028$856.84$524.02$1,380.86$229,481.26
92Dec 2028$858.79$522.07$1,380.86$228,622.47
2028 Total$10,177.8$6,392.52$16,570.32
93Jan 2029$860.74$520.12$1,380.86$227,761.73
94Feb 2029$862.70$518.16$1,380.86$226,899.03
95Mar 2029$864.66$516.20$1,380.86$226,034.37
96Apr 2029$866.63$514.23$1,380.86$225,167.74
97May 2029$868.60$512.26$1,380.86$224,299.14
98Jun 2029$870.58$510.28$1,380.86$223,428.56
99Jul 2029$872.56$508.30$1,380.86$222,556.00
100Aug 2029$874.55$506.31$1,380.86$221,681.45
101Sep 2029$876.53$504.33$1,380.86$220,804.92
102Oct 2029$878.53$502.33$1,380.86$219,926.39
103Nov 2029$880.53$500.33$1,380.86$219,045.86
104Dec 2029$882.53$498.33$1,380.86$218,163.33
2029 Total$10,459.14$6,111.18$16,570.32
105Jan 2030$884.54$496.32$1,380.86$217,278.79
106Feb 2030$886.55$494.31$1,380.86$216,392.24
107Mar 2030$888.57$492.29$1,380.86$215,503.67
108Apr 2030$890.59$490.27$1,380.86$214,613.08
109May 2030$892.62$488.24$1,380.86$213,720.46
110Jun 2030$894.65$486.21$1,380.86$212,825.81
111Jul 2030$896.68$484.18$1,380.86$211,929.13
112Aug 2030$898.72$482.14$1,380.86$211,030.41
113Sep 2030$900.77$480.09$1,380.86$210,129.64
114Oct 2030$902.82$478.04$1,380.86$209,226.82
115Nov 2030$904.87$475.99$1,380.86$208,321.95
116Dec 2030$906.93$473.93$1,380.86$207,415.02
2030 Total$10,748.31$5,822.01$16,570.32
117Jan 2031$908.99$471.87$1,380.86$206,506.03
118Feb 2031$911.06$469.80$1,380.86$205,594.97
119Mar 2031$913.13$467.73$1,380.86$204,681.84
120Apr 2031$915.21$465.65$1,380.86$203,766.63
121May 2031$917.29$463.57$1,380.86$202,849.34
122Jun 2031$919.38$461.48$1,380.86$201,929.96
123Jul 2031$921.47$459.39$1,380.86$201,008.49
124Aug 2031$923.57$457.29$1,380.86$200,084.92
125Sep 2031$925.67$455.19$1,380.86$199,159.25
126Oct 2031$927.77$453.09$1,380.86$198,231.48
127Nov 2031$929.88$450.98$1,380.86$197,301.60
128Dec 2031$932.00$448.86$1,380.86$196,369.60
2031 Total$11,045.42$5,524.9$16,570.32
129Jan 2032$934.12$446.74$1,380.86$195,435.48
130Feb 2032$936.24$444.62$1,380.86$194,499.24
131Mar 2032$938.37$442.49$1,380.86$193,560.87
132Apr 2032$940.51$440.35$1,380.86$192,620.36
133May 2032$942.65$438.21$1,380.86$191,677.71
134Jun 2032$944.79$436.07$1,380.86$190,732.92
135Jul 2032$946.94$433.92$1,380.86$189,785.98
136Aug 2032$949.10$431.76$1,380.86$188,836.88
137Sep 2032$951.26$429.60$1,380.86$187,885.62
138Oct 2032$953.42$427.44$1,380.86$186,932.20
139Nov 2032$955.59$425.27$1,380.86$185,976.61
140Dec 2032$957.76$423.10$1,380.86$185,018.85
2032 Total$11,350.75$5,219.57$16,570.32
141Jan 2033$959.94$420.92$1,380.86$184,058.91
142Feb 2033$962.13$418.73$1,380.86$183,096.78
143Mar 2033$964.31$416.55$1,380.86$182,132.47
144Apr 2033$966.51$414.35$1,380.86$181,165.96
145May 2033$968.71$412.15$1,380.86$180,197.25
146Jun 2033$970.91$409.95$1,380.86$179,226.34
147Jul 2033$973.12$407.74$1,380.86$178,253.22
148Aug 2033$975.33$405.53$1,380.86$177,277.89
149Sep 2033$977.55$403.31$1,380.86$176,300.34
150Oct 2033$979.78$401.08$1,380.86$175,320.56
151Nov 2033$982.01$398.85$1,380.86$174,338.55
152Dec 2033$984.24$396.62$1,380.86$173,354.31
2033 Total$11,664.54$4,905.78$16,570.32
153Jan 2034$986.48$394.38$1,380.86$172,367.83
154Feb 2034$988.72$392.14$1,380.86$171,379.11
155Mar 2034$990.97$389.89$1,380.86$170,388.14
156Apr 2034$993.23$387.63$1,380.86$169,394.91
157May 2034$995.49$385.37$1,380.86$168,399.42
158Jun 2034$997.75$383.11$1,380.86$167,401.67
159Jul 2034$1,000.02$380.84$1,380.86$166,401.65
160Aug 2034$1,002.30$378.56$1,380.86$165,399.35
161Sep 2034$1,004.58$376.28$1,380.86$164,394.77
162Oct 2034$1,006.86$374.00$1,380.86$163,387.91
163Nov 2034$1,009.15$371.71$1,380.86$162,378.76
164Dec 2034$1,011.45$369.41$1,380.86$161,367.31
2034 Total$11,987$4,583.32$16,570.32
165Jan 2035$1,013.75$367.11$1,380.86$160,353.56
166Feb 2035$1,016.06$364.80$1,380.86$159,337.50
167Mar 2035$1,018.37$362.49$1,380.86$158,319.13
168Apr 2035$1,020.68$360.18$1,380.86$157,298.45
169May 2035$1,023.01$357.85$1,380.86$156,275.44
170Jun 2035$1,025.33$355.53$1,380.86$155,250.11
171Jul 2035$1,027.67$353.19$1,380.86$154,222.44
172Aug 2035$1,030.00$350.86$1,380.86$153,192.44
173Sep 2035$1,032.35$348.51$1,380.86$152,160.09
174Oct 2035$1,034.70$346.16$1,380.86$151,125.39
175Nov 2035$1,037.05$343.81$1,380.86$150,088.34
176Dec 2035$1,039.41$341.45$1,380.86$149,048.93
2035 Total$12,318.38$4,251.94$16,570.32
177Jan 2036$1,041.77$339.09$1,380.86$148,007.16
178Feb 2036$1,044.14$336.72$1,380.86$146,963.02
179Mar 2036$1,046.52$334.34$1,380.86$145,916.50
180Apr 2036$1,048.90$331.96$1,380.86$144,867.60
181May 2036$1,051.29$329.57$1,380.86$143,816.31
182Jun 2036$1,053.68$327.18$1,380.86$142,762.63
183Jul 2036$1,056.08$324.78$1,380.86$141,706.55
184Aug 2036$1,058.48$322.38$1,380.86$140,648.07
185Sep 2036$1,060.89$319.97$1,380.86$139,587.18
186Oct 2036$1,063.30$317.56$1,380.86$138,523.88
187Nov 2036$1,065.72$315.14$1,380.86$137,458.16
188Dec 2036$1,068.14$312.72$1,380.86$136,390.02
2036 Total$12,658.91$3,911.41$16,570.32
189Jan 2037$1,070.57$310.29$1,380.86$135,319.45
190Feb 2037$1,073.01$307.85$1,380.86$134,246.44
191Mar 2037$1,075.45$305.41$1,380.86$133,170.99
192Apr 2037$1,077.90$302.96$1,380.86$132,093.09
193May 2037$1,080.35$300.51$1,380.86$131,012.74
194Jun 2037$1,082.81$298.05$1,380.86$129,929.93
195Jul 2037$1,085.27$295.59$1,380.86$128,844.66
196Aug 2037$1,087.74$293.12$1,380.86$127,756.92
197Sep 2037$1,090.21$290.65$1,380.86$126,666.71
198Oct 2037$1,092.69$288.17$1,380.86$125,574.02
199Nov 2037$1,095.18$285.68$1,380.86$124,478.84
200Dec 2037$1,097.67$283.19$1,380.86$123,381.17
2037 Total$13,008.85$3,561.47$16,570.32
201Jan 2038$1,100.17$280.69$1,380.86$122,281.00
202Feb 2038$1,102.67$278.19$1,380.86$121,178.33
203Mar 2038$1,105.18$275.68$1,380.86$120,073.15
204Apr 2038$1,107.69$273.17$1,380.86$118,965.46
205May 2038$1,110.21$270.65$1,380.86$117,855.25
206Jun 2038$1,112.74$268.12$1,380.86$116,742.51
207Jul 2038$1,115.27$265.59$1,380.86$115,627.24
208Aug 2038$1,117.81$263.05$1,380.86$114,509.43
209Sep 2038$1,120.35$260.51$1,380.86$113,389.08
210Oct 2038$1,122.90$257.96$1,380.86$112,266.18
211Nov 2038$1,125.45$255.41$1,380.86$111,140.73
212Dec 2038$1,128.01$252.85$1,380.86$110,012.72
2038 Total$13,368.45$3,201.87$16,570.32
213Jan 2039$1,130.58$250.28$1,380.86$108,882.14
214Feb 2039$1,133.15$247.71$1,380.86$107,748.99
215Mar 2039$1,135.73$245.13$1,380.86$106,613.26
216Apr 2039$1,138.31$242.55$1,380.86$105,474.95
217May 2039$1,140.90$239.96$1,380.86$104,334.05
218Jun 2039$1,143.50$237.36$1,380.86$103,190.55
219Jul 2039$1,146.10$234.76$1,380.86$102,044.45
220Aug 2039$1,148.71$232.15$1,380.86$100,895.74
221Sep 2039$1,151.32$229.54$1,380.86$99,744.42
222Oct 2039$1,153.94$226.92$1,380.86$98,590.48
223Nov 2039$1,156.57$224.29$1,380.86$97,433.91
224Dec 2039$1,159.20$221.66$1,380.86$96,274.71
2039 Total$13,738.01$2,832.31$16,570.32
225Jan 2040$1,161.84$219.02$1,380.86$95,112.87
226Feb 2040$1,164.48$216.38$1,380.86$93,948.39
227Mar 2040$1,167.13$213.73$1,380.86$92,781.26
228Apr 2040$1,169.78$211.08$1,380.86$91,611.48
229May 2040$1,172.44$208.42$1,380.86$90,439.04
230Jun 2040$1,175.11$205.75$1,380.86$89,263.93
231Jul 2040$1,177.78$203.08$1,380.86$88,086.15
232Aug 2040$1,180.46$200.40$1,380.86$86,905.69
233Sep 2040$1,183.15$197.71$1,380.86$85,722.54
234Oct 2040$1,185.84$195.02$1,380.86$84,536.70
235Nov 2040$1,188.54$192.32$1,380.86$83,348.16
236Dec 2040$1,191.24$189.62$1,380.86$82,156.92
2040 Total$14,117.79$2,452.53$16,570.32
237Jan 2041$1,193.95$186.91$1,380.86$80,962.97
238Feb 2041$1,196.67$184.19$1,380.86$79,766.30
239Mar 2041$1,199.39$181.47$1,380.86$78,566.91
240Apr 2041$1,202.12$178.74$1,380.86$77,364.79
241May 2041$1,204.86$176.00$1,380.86$76,159.93
242Jun 2041$1,207.60$173.26$1,380.86$74,952.33
243Jul 2041$1,210.34$170.52$1,380.86$73,741.99
244Aug 2041$1,213.10$167.76$1,380.86$72,528.89
245Sep 2041$1,215.86$165.00$1,380.86$71,313.03
246Oct 2041$1,218.62$162.24$1,380.86$70,094.41
247Nov 2041$1,221.40$159.46$1,380.86$68,873.01
248Dec 2041$1,224.17$156.69$1,380.86$67,648.84
2041 Total$14,508.08$2,062.24$16,570.32
249Jan 2042$1,226.96$153.90$1,380.86$66,421.88
250Feb 2042$1,229.75$151.11$1,380.86$65,192.13
251Mar 2042$1,232.55$148.31$1,380.86$63,959.58
252Apr 2042$1,235.35$145.51$1,380.86$62,724.23
253May 2042$1,238.16$142.70$1,380.86$61,486.07
254Jun 2042$1,240.98$139.88$1,380.86$60,245.09
255Jul 2042$1,243.80$137.06$1,380.86$59,001.29
256Aug 2042$1,246.63$134.23$1,380.86$57,754.66
257Sep 2042$1,249.47$131.39$1,380.86$56,505.19
258Oct 2042$1,252.31$128.55$1,380.86$55,252.88
259Nov 2042$1,255.16$125.70$1,380.86$53,997.72
260Dec 2042$1,258.02$122.84$1,380.86$52,739.70
2042 Total$14,909.14$1,661.18$16,570.32
261Jan 2043$1,260.88$119.98$1,380.86$51,478.82
262Feb 2043$1,263.75$117.11$1,380.86$50,215.07
263Mar 2043$1,266.62$114.24$1,380.86$48,948.45
264Apr 2043$1,269.50$111.36$1,380.86$47,678.95
265May 2043$1,272.39$108.47$1,380.86$46,406.56
266Jun 2043$1,275.29$105.57$1,380.86$45,131.27
267Jul 2043$1,278.19$102.67$1,380.86$43,853.08
268Aug 2043$1,281.09$99.77$1,380.86$42,571.99
269Sep 2043$1,284.01$96.85$1,380.86$41,287.98
270Oct 2043$1,286.93$93.93$1,380.86$40,001.05
271Nov 2043$1,289.86$91.00$1,380.86$38,711.19
272Dec 2043$1,292.79$88.07$1,380.86$37,418.40
2043 Total$15,321.3$1,249.02$16,570.32
273Jan 2044$1,295.73$85.13$1,380.86$36,122.67
274Feb 2044$1,298.68$82.18$1,380.86$34,823.99
275Mar 2044$1,301.64$79.22$1,380.86$33,522.35
276Apr 2044$1,304.60$76.26$1,380.86$32,217.75
277May 2044$1,307.56$73.30$1,380.86$30,910.19
278Jun 2044$1,310.54$70.32$1,380.86$29,599.65
279Jul 2044$1,313.52$67.34$1,380.86$28,286.13
280Aug 2044$1,316.51$64.35$1,380.86$26,969.62
281Sep 2044$1,319.50$61.36$1,380.86$25,650.12
282Oct 2044$1,322.51$58.35$1,380.86$24,327.61
283Nov 2044$1,325.51$55.35$1,380.86$23,002.10
284Dec 2044$1,328.53$52.33$1,380.86$21,673.57
2044 Total$15,744.83$825.49$16,570.32
285Jan 2045$1,331.55$49.31$1,380.86$20,342.02
286Feb 2045$1,334.58$46.28$1,380.86$19,007.44
287Mar 2045$1,337.62$43.24$1,380.86$17,669.82
288Apr 2045$1,340.66$40.20$1,380.86$16,329.16
289May 2045$1,343.71$37.15$1,380.86$14,985.45
290Jun 2045$1,346.77$34.09$1,380.86$13,638.68
291Jul 2045$1,349.83$31.03$1,380.86$12,288.85
292Aug 2045$1,352.90$27.96$1,380.86$10,935.95
293Sep 2045$1,355.98$24.88$1,380.86$9,579.97
294Oct 2045$1,359.07$21.79$1,380.86$8,220.90
295Nov 2045$1,362.16$18.70$1,380.86$6,858.74
296Dec 2045$1,365.26$15.60$1,380.86$5,493.48
2045 Total$16,180.09$390.23$16,570.32
297Jan 2046$1,368.36$12.50$1,380.86$4,125.12
298Feb 2046$1,371.48$9.38$1,380.86$2,753.64
299Mar 2046$1,374.60$6.26$1,380.86$1,379.04
300Apr 2046$1,377.72$3.14$1,380.86$1.32
2046 Total$5,492.16$31.28$5,523.44