Borrow amount

$300,000

Advertised Rate

2.70

% p.a

Fixed - 5 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,376
Number of repayments
300
Total interest paid
$112,880
Total Repayments

$412,880

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$701.27$675.00$1,376.27$299,298.73
2Sep 2021$702.85$673.42$1,376.27$298,595.88
3Oct 2021$704.43$671.84$1,376.27$297,891.45
4Nov 2021$706.01$670.26$1,376.27$297,185.44
5Dec 2021$707.60$668.67$1,376.27$296,477.84
2021 Total$3,522.16$3,359.19$6,881.35
6Jan 2022$709.19$667.08$1,376.27$295,768.65
7Feb 2022$710.79$665.48$1,376.27$295,057.86
8Mar 2022$712.39$663.88$1,376.27$294,345.47
9Apr 2022$713.99$662.28$1,376.27$293,631.48
10May 2022$715.60$660.67$1,376.27$292,915.88
11Jun 2022$717.21$659.06$1,376.27$292,198.67
12Jul 2022$718.82$657.45$1,376.27$291,479.85
13Aug 2022$720.44$655.83$1,376.27$290,759.41
14Sep 2022$722.06$654.21$1,376.27$290,037.35
15Oct 2022$723.69$652.58$1,376.27$289,313.66
16Nov 2022$725.31$650.96$1,376.27$288,588.35
17Dec 2022$726.95$649.32$1,376.27$287,861.40
2022 Total$8,616.44$7,898.8$16,515.24
18Jan 2023$728.58$647.69$1,376.27$287,132.82
19Feb 2023$730.22$646.05$1,376.27$286,402.60
20Mar 2023$731.86$644.41$1,376.27$285,670.74
21Apr 2023$733.51$642.76$1,376.27$284,937.23
22May 2023$735.16$641.11$1,376.27$284,202.07
23Jun 2023$736.82$639.45$1,376.27$283,465.25
24Jul 2023$738.47$637.80$1,376.27$282,726.78
25Aug 2023$740.13$636.14$1,376.27$281,986.65
26Sep 2023$741.80$634.47$1,376.27$281,244.85
27Oct 2023$743.47$632.80$1,376.27$280,501.38
28Nov 2023$745.14$631.13$1,376.27$279,756.24
29Dec 2023$746.82$629.45$1,376.27$279,009.42
2023 Total$8,851.98$7,663.26$16,515.24
30Jan 2024$748.50$627.77$1,376.27$278,260.92
31Feb 2024$750.18$626.09$1,376.27$277,510.74
32Mar 2024$751.87$624.40$1,376.27$276,758.87
33Apr 2024$753.56$622.71$1,376.27$276,005.31
34May 2024$755.26$621.01$1,376.27$275,250.05
35Jun 2024$756.96$619.31$1,376.27$274,493.09
36Jul 2024$758.66$617.61$1,376.27$273,734.43
37Aug 2024$760.37$615.90$1,376.27$272,974.06
38Sep 2024$762.08$614.19$1,376.27$272,211.98
39Oct 2024$763.79$612.48$1,376.27$271,448.19
40Nov 2024$765.51$610.76$1,376.27$270,682.68
41Dec 2024$767.23$609.04$1,376.27$269,915.45
2024 Total$9,093.97$7,421.27$16,515.24
42Jan 2025$768.96$607.31$1,376.27$269,146.49
43Feb 2025$770.69$605.58$1,376.27$268,375.80
44Mar 2025$772.42$603.85$1,376.27$267,603.38
45Apr 2025$774.16$602.11$1,376.27$266,829.22
46May 2025$775.90$600.37$1,376.27$266,053.32
47Jun 2025$777.65$598.62$1,376.27$265,275.67
48Jul 2025$779.40$596.87$1,376.27$264,496.27
49Aug 2025$781.15$595.12$1,376.27$263,715.12
50Sep 2025$782.91$593.36$1,376.27$262,932.21
51Oct 2025$784.67$591.60$1,376.27$262,147.54
52Nov 2025$786.44$589.83$1,376.27$261,361.10
53Dec 2025$788.21$588.06$1,376.27$260,572.89
2025 Total$9,342.56$7,172.68$16,515.24
54Jan 2026$789.98$586.29$1,376.27$259,782.91
55Feb 2026$791.76$584.51$1,376.27$258,991.15
56Mar 2026$793.54$582.73$1,376.27$258,197.61
57Apr 2026$795.33$580.94$1,376.27$257,402.28
58May 2026$797.11$579.16$1,376.27$256,605.17
59Jun 2026$798.91$577.36$1,376.27$255,806.26
60Jul 2026$800.71$575.56$1,376.27$255,005.55
61Aug 2026$802.51$573.76$1,376.27$254,203.04
62Sep 2026$804.31$571.96$1,376.27$253,398.73
63Oct 2026$806.12$570.15$1,376.27$252,592.61
64Nov 2026$807.94$568.33$1,376.27$251,784.67
65Dec 2026$809.75$566.52$1,376.27$250,974.92
2026 Total$9,597.97$6,917.27$16,515.24
66Jan 2027$811.58$564.69$1,376.27$250,163.34
67Feb 2027$813.40$562.87$1,376.27$249,349.94
68Mar 2027$815.23$561.04$1,376.27$248,534.71
69Apr 2027$817.07$559.20$1,376.27$247,717.64
70May 2027$818.91$557.36$1,376.27$246,898.73
71Jun 2027$820.75$555.52$1,376.27$246,077.98
72Jul 2027$822.59$553.68$1,376.27$245,255.39
73Aug 2027$824.45$551.82$1,376.27$244,430.94
74Sep 2027$826.30$549.97$1,376.27$243,604.64
75Oct 2027$828.16$548.11$1,376.27$242,776.48
76Nov 2027$830.02$546.25$1,376.27$241,946.46
77Dec 2027$831.89$544.38$1,376.27$241,114.57
2027 Total$9,860.35$6,654.89$16,515.24
78Jan 2028$833.76$542.51$1,376.27$240,280.81
79Feb 2028$835.64$540.63$1,376.27$239,445.17
80Mar 2028$837.52$538.75$1,376.27$238,607.65
81Apr 2028$839.40$536.87$1,376.27$237,768.25
82May 2028$841.29$534.98$1,376.27$236,926.96
83Jun 2028$843.18$533.09$1,376.27$236,083.78
84Jul 2028$845.08$531.19$1,376.27$235,238.70
85Aug 2028$846.98$529.29$1,376.27$234,391.72
86Sep 2028$848.89$527.38$1,376.27$233,542.83
87Oct 2028$850.80$525.47$1,376.27$232,692.03
88Nov 2028$852.71$523.56$1,376.27$231,839.32
89Dec 2028$854.63$521.64$1,376.27$230,984.69
2028 Total$10,129.88$6,385.36$16,515.24
90Jan 2029$856.55$519.72$1,376.27$230,128.14
91Feb 2029$858.48$517.79$1,376.27$229,269.66
92Mar 2029$860.41$515.86$1,376.27$228,409.25
93Apr 2029$862.35$513.92$1,376.27$227,546.90
94May 2029$864.29$511.98$1,376.27$226,682.61
95Jun 2029$866.23$510.04$1,376.27$225,816.38
96Jul 2029$868.18$508.09$1,376.27$224,948.20
97Aug 2029$870.14$506.13$1,376.27$224,078.06
98Sep 2029$872.09$504.18$1,376.27$223,205.97
99Oct 2029$874.06$502.21$1,376.27$222,331.91
100Nov 2029$876.02$500.25$1,376.27$221,455.89
101Dec 2029$877.99$498.28$1,376.27$220,577.90
2029 Total$10,406.79$6,108.45$16,515.24
102Jan 2030$879.97$496.30$1,376.27$219,697.93
103Feb 2030$881.95$494.32$1,376.27$218,815.98
104Mar 2030$883.93$492.34$1,376.27$217,932.05
105Apr 2030$885.92$490.35$1,376.27$217,046.13
106May 2030$887.92$488.35$1,376.27$216,158.21
107Jun 2030$889.91$486.36$1,376.27$215,268.30
108Jul 2030$891.92$484.35$1,376.27$214,376.38
109Aug 2030$893.92$482.35$1,376.27$213,482.46
110Sep 2030$895.93$480.34$1,376.27$212,586.53
111Oct 2030$897.95$478.32$1,376.27$211,688.58
112Nov 2030$899.97$476.30$1,376.27$210,788.61
113Dec 2030$902.00$474.27$1,376.27$209,886.61
2030 Total$10,691.29$5,823.95$16,515.24
114Jan 2031$904.03$472.24$1,376.27$208,982.58
115Feb 2031$906.06$470.21$1,376.27$208,076.52
116Mar 2031$908.10$468.17$1,376.27$207,168.42
117Apr 2031$910.14$466.13$1,376.27$206,258.28
118May 2031$912.19$464.08$1,376.27$205,346.09
119Jun 2031$914.24$462.03$1,376.27$204,431.85
120Jul 2031$916.30$459.97$1,376.27$203,515.55
121Aug 2031$918.36$457.91$1,376.27$202,597.19
122Sep 2031$920.43$455.84$1,376.27$201,676.76
123Oct 2031$922.50$453.77$1,376.27$200,754.26
124Nov 2031$924.57$451.70$1,376.27$199,829.69
125Dec 2031$926.65$449.62$1,376.27$198,903.04
2031 Total$10,983.57$5,531.67$16,515.24
126Jan 2032$928.74$447.53$1,376.27$197,974.30
127Feb 2032$930.83$445.44$1,376.27$197,043.47
128Mar 2032$932.92$443.35$1,376.27$196,110.55
129Apr 2032$935.02$441.25$1,376.27$195,175.53
130May 2032$937.13$439.14$1,376.27$194,238.40
131Jun 2032$939.23$437.04$1,376.27$193,299.17
132Jul 2032$941.35$434.92$1,376.27$192,357.82
133Aug 2032$943.46$432.81$1,376.27$191,414.36
134Sep 2032$945.59$430.68$1,376.27$190,468.77
135Oct 2032$947.72$428.55$1,376.27$189,521.05
136Nov 2032$949.85$426.42$1,376.27$188,571.20
137Dec 2032$951.98$424.29$1,376.27$187,619.22
2032 Total$11,283.82$5,231.42$16,515.24
138Jan 2033$954.13$422.14$1,376.27$186,665.09
139Feb 2033$956.27$420.00$1,376.27$185,708.82
140Mar 2033$958.43$417.84$1,376.27$184,750.39
141Apr 2033$960.58$415.69$1,376.27$183,789.81
142May 2033$962.74$413.53$1,376.27$182,827.07
143Jun 2033$964.91$411.36$1,376.27$181,862.16
144Jul 2033$967.08$409.19$1,376.27$180,895.08
145Aug 2033$969.26$407.01$1,376.27$179,925.82
146Sep 2033$971.44$404.83$1,376.27$178,954.38
147Oct 2033$973.62$402.65$1,376.27$177,980.76
148Nov 2033$975.81$400.46$1,376.27$177,004.95
149Dec 2033$978.01$398.26$1,376.27$176,026.94
2033 Total$11,592.28$4,922.96$16,515.24
150Jan 2034$980.21$396.06$1,376.27$175,046.73
151Feb 2034$982.41$393.86$1,376.27$174,064.32
152Mar 2034$984.63$391.64$1,376.27$173,079.69
153Apr 2034$986.84$389.43$1,376.27$172,092.85
154May 2034$989.06$387.21$1,376.27$171,103.79
155Jun 2034$991.29$384.98$1,376.27$170,112.50
156Jul 2034$993.52$382.75$1,376.27$169,118.98
157Aug 2034$995.75$380.52$1,376.27$168,123.23
158Sep 2034$997.99$378.28$1,376.27$167,125.24
159Oct 2034$1,000.24$376.03$1,376.27$166,125.00
160Nov 2034$1,002.49$373.78$1,376.27$165,122.51
161Dec 2034$1,004.74$371.53$1,376.27$164,117.77
2034 Total$11,909.17$4,606.07$16,515.24
162Jan 2035$1,007.01$369.26$1,376.27$163,110.76
163Feb 2035$1,009.27$367.00$1,376.27$162,101.49
164Mar 2035$1,011.54$364.73$1,376.27$161,089.95
165Apr 2035$1,013.82$362.45$1,376.27$160,076.13
166May 2035$1,016.10$360.17$1,376.27$159,060.03
167Jun 2035$1,018.38$357.89$1,376.27$158,041.65
168Jul 2035$1,020.68$355.59$1,376.27$157,020.97
169Aug 2035$1,022.97$353.30$1,376.27$155,998.00
170Sep 2035$1,025.27$351.00$1,376.27$154,972.73
171Oct 2035$1,027.58$348.69$1,376.27$153,945.15
172Nov 2035$1,029.89$346.38$1,376.27$152,915.26
173Dec 2035$1,032.21$344.06$1,376.27$151,883.05
2035 Total$12,234.72$4,280.52$16,515.24
174Jan 2036$1,034.53$341.74$1,376.27$150,848.52
175Feb 2036$1,036.86$339.41$1,376.27$149,811.66
176Mar 2036$1,039.19$337.08$1,376.27$148,772.47
177Apr 2036$1,041.53$334.74$1,376.27$147,730.94
178May 2036$1,043.88$332.39$1,376.27$146,687.06
179Jun 2036$1,046.22$330.05$1,376.27$145,640.84
180Jul 2036$1,048.58$327.69$1,376.27$144,592.26
181Aug 2036$1,050.94$325.33$1,376.27$143,541.32
182Sep 2036$1,053.30$322.97$1,376.27$142,488.02
183Oct 2036$1,055.67$320.60$1,376.27$141,432.35
184Nov 2036$1,058.05$318.22$1,376.27$140,374.30
185Dec 2036$1,060.43$315.84$1,376.27$139,313.87
2036 Total$12,569.18$3,946.06$16,515.24
186Jan 2037$1,062.81$313.46$1,376.27$138,251.06
187Feb 2037$1,065.21$311.06$1,376.27$137,185.85
188Mar 2037$1,067.60$308.67$1,376.27$136,118.25
189Apr 2037$1,070.00$306.27$1,376.27$135,048.25
190May 2037$1,072.41$303.86$1,376.27$133,975.84
191Jun 2037$1,074.82$301.45$1,376.27$132,901.02
192Jul 2037$1,077.24$299.03$1,376.27$131,823.78
193Aug 2037$1,079.67$296.60$1,376.27$130,744.11
194Sep 2037$1,082.10$294.17$1,376.27$129,662.01
195Oct 2037$1,084.53$291.74$1,376.27$128,577.48
196Nov 2037$1,086.97$289.30$1,376.27$127,490.51
197Dec 2037$1,089.42$286.85$1,376.27$126,401.09
2037 Total$12,912.78$3,602.46$16,515.24
198Jan 2038$1,091.87$284.40$1,376.27$125,309.22
199Feb 2038$1,094.32$281.95$1,376.27$124,214.90
200Mar 2038$1,096.79$279.48$1,376.27$123,118.11
201Apr 2038$1,099.25$277.02$1,376.27$122,018.86
202May 2038$1,101.73$274.54$1,376.27$120,917.13
203Jun 2038$1,104.21$272.06$1,376.27$119,812.92
204Jul 2038$1,106.69$269.58$1,376.27$118,706.23
205Aug 2038$1,109.18$267.09$1,376.27$117,597.05
206Sep 2038$1,111.68$264.59$1,376.27$116,485.37
207Oct 2038$1,114.18$262.09$1,376.27$115,371.19
208Nov 2038$1,116.68$259.59$1,376.27$114,254.51
209Dec 2038$1,119.20$257.07$1,376.27$113,135.31
2038 Total$13,265.78$3,249.46$16,515.24
210Jan 2039$1,121.72$254.55$1,376.27$112,013.59
211Feb 2039$1,124.24$252.03$1,376.27$110,889.35
212Mar 2039$1,126.77$249.50$1,376.27$109,762.58
213Apr 2039$1,129.30$246.97$1,376.27$108,633.28
214May 2039$1,131.85$244.42$1,376.27$107,501.43
215Jun 2039$1,134.39$241.88$1,376.27$106,367.04
216Jul 2039$1,136.94$239.33$1,376.27$105,230.10
217Aug 2039$1,139.50$236.77$1,376.27$104,090.60
218Sep 2039$1,142.07$234.20$1,376.27$102,948.53
219Oct 2039$1,144.64$231.63$1,376.27$101,803.89
220Nov 2039$1,147.21$229.06$1,376.27$100,656.68
221Dec 2039$1,149.79$226.48$1,376.27$99,506.89
2039 Total$13,628.42$2,886.82$16,515.24
222Jan 2040$1,152.38$223.89$1,376.27$98,354.51
223Feb 2040$1,154.97$221.30$1,376.27$97,199.54
224Mar 2040$1,157.57$218.70$1,376.27$96,041.97
225Apr 2040$1,160.18$216.09$1,376.27$94,881.79
226May 2040$1,162.79$213.48$1,376.27$93,719.00
227Jun 2040$1,165.40$210.87$1,376.27$92,553.60
228Jul 2040$1,168.02$208.25$1,376.27$91,385.58
229Aug 2040$1,170.65$205.62$1,376.27$90,214.93
230Sep 2040$1,173.29$202.98$1,376.27$89,041.64
231Oct 2040$1,175.93$200.34$1,376.27$87,865.71
232Nov 2040$1,178.57$197.70$1,376.27$86,687.14
233Dec 2040$1,181.22$195.05$1,376.27$85,505.92
2040 Total$14,000.97$2,514.27$16,515.24
234Jan 2041$1,183.88$192.39$1,376.27$84,322.04
235Feb 2041$1,186.55$189.72$1,376.27$83,135.49
236Mar 2041$1,189.22$187.05$1,376.27$81,946.27
237Apr 2041$1,191.89$184.38$1,376.27$80,754.38
238May 2041$1,194.57$181.70$1,376.27$79,559.81
239Jun 2041$1,197.26$179.01$1,376.27$78,362.55
240Jul 2041$1,199.95$176.32$1,376.27$77,162.60
241Aug 2041$1,202.65$173.62$1,376.27$75,959.95
242Sep 2041$1,205.36$170.91$1,376.27$74,754.59
243Oct 2041$1,208.07$168.20$1,376.27$73,546.52
244Nov 2041$1,210.79$165.48$1,376.27$72,335.73
245Dec 2041$1,213.51$162.76$1,376.27$71,122.22
2041 Total$14,383.7$2,131.54$16,515.24
246Jan 2042$1,216.25$160.02$1,376.27$69,905.97
247Feb 2042$1,218.98$157.29$1,376.27$68,686.99
248Mar 2042$1,221.72$154.55$1,376.27$67,465.27
249Apr 2042$1,224.47$151.80$1,376.27$66,240.80
250May 2042$1,227.23$149.04$1,376.27$65,013.57
251Jun 2042$1,229.99$146.28$1,376.27$63,783.58
252Jul 2042$1,232.76$143.51$1,376.27$62,550.82
253Aug 2042$1,235.53$140.74$1,376.27$61,315.29
254Sep 2042$1,238.31$137.96$1,376.27$60,076.98
255Oct 2042$1,241.10$135.17$1,376.27$58,835.88
256Nov 2042$1,243.89$132.38$1,376.27$57,591.99
257Dec 2042$1,246.69$129.58$1,376.27$56,345.30
2042 Total$14,776.92$1,738.32$16,515.24
258Jan 2043$1,249.49$126.78$1,376.27$55,095.81
259Feb 2043$1,252.30$123.97$1,376.27$53,843.51
260Mar 2043$1,255.12$121.15$1,376.27$52,588.39
261Apr 2043$1,257.95$118.32$1,376.27$51,330.44
262May 2043$1,260.78$115.49$1,376.27$50,069.66
263Jun 2043$1,263.61$112.66$1,376.27$48,806.05
264Jul 2043$1,266.46$109.81$1,376.27$47,539.59
265Aug 2043$1,269.31$106.96$1,376.27$46,270.28
266Sep 2043$1,272.16$104.11$1,376.27$44,998.12
267Oct 2043$1,275.02$101.25$1,376.27$43,723.10
268Nov 2043$1,277.89$98.38$1,376.27$42,445.21
269Dec 2043$1,280.77$95.50$1,376.27$41,164.44
2043 Total$15,180.86$1,334.38$16,515.24
270Jan 2044$1,283.65$92.62$1,376.27$39,880.79
271Feb 2044$1,286.54$89.73$1,376.27$38,594.25
272Mar 2044$1,289.43$86.84$1,376.27$37,304.82
273Apr 2044$1,292.33$83.94$1,376.27$36,012.49
274May 2044$1,295.24$81.03$1,376.27$34,717.25
275Jun 2044$1,298.16$78.11$1,376.27$33,419.09
276Jul 2044$1,301.08$75.19$1,376.27$32,118.01
277Aug 2044$1,304.00$72.27$1,376.27$30,814.01
278Sep 2044$1,306.94$69.33$1,376.27$29,507.07
279Oct 2044$1,309.88$66.39$1,376.27$28,197.19
280Nov 2044$1,312.83$63.44$1,376.27$26,884.36
281Dec 2044$1,315.78$60.49$1,376.27$25,568.58
2044 Total$15,595.86$919.38$16,515.24
282Jan 2045$1,318.74$57.53$1,376.27$24,249.84
283Feb 2045$1,321.71$54.56$1,376.27$22,928.13
284Mar 2045$1,324.68$51.59$1,376.27$21,603.45
285Apr 2045$1,327.66$48.61$1,376.27$20,275.79
286May 2045$1,330.65$45.62$1,376.27$18,945.14
287Jun 2045$1,333.64$42.63$1,376.27$17,611.50
288Jul 2045$1,336.64$39.63$1,376.27$16,274.86
289Aug 2045$1,339.65$36.62$1,376.27$14,935.21
290Sep 2045$1,342.67$33.60$1,376.27$13,592.54
291Oct 2045$1,345.69$30.58$1,376.27$12,246.85
292Nov 2045$1,348.71$27.56$1,376.27$10,898.14
293Dec 2045$1,351.75$24.52$1,376.27$9,546.39
2045 Total$16,022.19$493.05$16,515.24
294Jan 2046$1,354.79$21.48$1,376.27$8,191.60
295Feb 2046$1,357.84$18.43$1,376.27$6,833.76
296Mar 2046$1,360.89$15.38$1,376.27$5,472.87
297Apr 2046$1,363.96$12.31$1,376.27$4,108.91
298May 2046$1,367.02$9.25$1,376.27$2,741.89
299Jun 2046$1,370.10$6.17$1,376.27$1,371.79
300Jul 2046$1,371.79$3.09$1,374.88$0.00
2046 Total$9,546.39$86.11$9,632.5