Borrow amount

$300,000

Advertised Rate

3.31%

p.a Variable

Loan term
25 Years
Bank Australia
Repayment frequency
Monthly
Monthly Repayments
$1,471
Number of repayments
300
Total interest paid
$141,443
Total Repayments

$441,441

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$643.97$827.50$1,471.47$299,356.03
2Jun 2021$645.75$825.72$1,471.47$298,710.28
3Jul 2021$647.53$823.94$1,471.47$298,062.75
4Aug 2021$649.31$822.16$1,471.47$297,413.44
5Sep 2021$651.10$820.37$1,471.47$296,762.34
6Oct 2021$652.90$818.57$1,471.47$296,109.44
7Nov 2021$654.70$816.77$1,471.47$295,454.74
8Dec 2021$656.51$814.96$1,471.47$294,798.23
2021 Total$5,201.77$6,569.99$11,771.76
9Jan 2022$658.32$813.15$1,471.47$294,139.91
10Feb 2022$660.13$811.34$1,471.47$293,479.78
11Mar 2022$661.95$809.52$1,471.47$292,817.83
12Apr 2022$663.78$807.69$1,471.47$292,154.05
13May 2022$665.61$805.86$1,471.47$291,488.44
14Jun 2022$667.45$804.02$1,471.47$290,820.99
15Jul 2022$669.29$802.18$1,471.47$290,151.70
16Aug 2022$671.13$800.34$1,471.47$289,480.57
17Sep 2022$672.99$798.48$1,471.47$288,807.58
18Oct 2022$674.84$796.63$1,471.47$288,132.74
19Nov 2022$676.70$794.77$1,471.47$287,456.04
20Dec 2022$678.57$792.90$1,471.47$286,777.47
2022 Total$8,020.76$9,636.88$17,657.64
21Jan 2023$680.44$791.03$1,471.47$286,097.03
22Feb 2023$682.32$789.15$1,471.47$285,414.71
23Mar 2023$684.20$787.27$1,471.47$284,730.51
24Apr 2023$686.09$785.38$1,471.47$284,044.42
25May 2023$687.98$783.49$1,471.47$283,356.44
26Jun 2023$689.88$781.59$1,471.47$282,666.56
27Jul 2023$691.78$779.69$1,471.47$281,974.78
28Aug 2023$693.69$777.78$1,471.47$281,281.09
29Sep 2023$695.60$775.87$1,471.47$280,585.49
30Oct 2023$697.52$773.95$1,471.47$279,887.97
31Nov 2023$699.45$772.02$1,471.47$279,188.52
32Dec 2023$701.37$770.10$1,471.47$278,487.15
2023 Total$8,290.32$9,367.32$17,657.64
33Jan 2024$703.31$768.16$1,471.47$277,783.84
34Feb 2024$705.25$766.22$1,471.47$277,078.59
35Mar 2024$707.19$764.28$1,471.47$276,371.40
36Apr 2024$709.15$762.32$1,471.47$275,662.25
37May 2024$711.10$760.37$1,471.47$274,951.15
38Jun 2024$713.06$758.41$1,471.47$274,238.09
39Jul 2024$715.03$756.44$1,471.47$273,523.06
40Aug 2024$717.00$754.47$1,471.47$272,806.06
41Sep 2024$718.98$752.49$1,471.47$272,087.08
42Oct 2024$720.96$750.51$1,471.47$271,366.12
43Nov 2024$722.95$748.52$1,471.47$270,643.17
44Dec 2024$724.95$746.52$1,471.47$269,918.22
2024 Total$8,568.93$9,088.71$17,657.64
45Jan 2025$726.95$744.52$1,471.47$269,191.27
46Feb 2025$728.95$742.52$1,471.47$268,462.32
47Mar 2025$730.96$740.51$1,471.47$267,731.36
48Apr 2025$732.98$738.49$1,471.47$266,998.38
49May 2025$735.00$736.47$1,471.47$266,263.38
50Jun 2025$737.03$734.44$1,471.47$265,526.35
51Jul 2025$739.06$732.41$1,471.47$264,787.29
52Aug 2025$741.10$730.37$1,471.47$264,046.19
53Sep 2025$743.14$728.33$1,471.47$263,303.05
54Oct 2025$745.19$726.28$1,471.47$262,557.86
55Nov 2025$747.25$724.22$1,471.47$261,810.61
56Dec 2025$749.31$722.16$1,471.47$261,061.30
2025 Total$8,856.92$8,800.72$17,657.64
57Jan 2026$751.38$720.09$1,471.47$260,309.92
58Feb 2026$753.45$718.02$1,471.47$259,556.47
59Mar 2026$755.53$715.94$1,471.47$258,800.94
60Apr 2026$757.61$713.86$1,471.47$258,043.33
61May 2026$759.70$711.77$1,471.47$257,283.63
62Jun 2026$761.80$709.67$1,471.47$256,521.83
63Jul 2026$763.90$707.57$1,471.47$255,757.93
64Aug 2026$766.00$705.47$1,471.47$254,991.93
65Sep 2026$768.12$703.35$1,471.47$254,223.81
66Oct 2026$770.24$701.23$1,471.47$253,453.57
67Nov 2026$772.36$699.11$1,471.47$252,681.21
68Dec 2026$774.49$696.98$1,471.47$251,906.72
2026 Total$9,154.58$8,503.06$17,657.64
69Jan 2027$776.63$694.84$1,471.47$251,130.09
70Feb 2027$778.77$692.70$1,471.47$250,351.32
71Mar 2027$780.92$690.55$1,471.47$249,570.40
72Apr 2027$783.07$688.40$1,471.47$248,787.33
73May 2027$785.23$686.24$1,471.47$248,002.10
74Jun 2027$787.40$684.07$1,471.47$247,214.70
75Jul 2027$789.57$681.90$1,471.47$246,425.13
76Aug 2027$791.75$679.72$1,471.47$245,633.38
77Sep 2027$793.93$677.54$1,471.47$244,839.45
78Oct 2027$796.12$675.35$1,471.47$244,043.33
79Nov 2027$798.32$673.15$1,471.47$243,245.01
80Dec 2027$800.52$670.95$1,471.47$242,444.49
2027 Total$9,462.23$8,195.41$17,657.64
81Jan 2028$802.73$668.74$1,471.47$241,641.76
82Feb 2028$804.94$666.53$1,471.47$240,836.82
83Mar 2028$807.16$664.31$1,471.47$240,029.66
84Apr 2028$809.39$662.08$1,471.47$239,220.27
85May 2028$811.62$659.85$1,471.47$238,408.65
86Jun 2028$813.86$657.61$1,471.47$237,594.79
87Jul 2028$816.10$655.37$1,471.47$236,778.69
88Aug 2028$818.36$653.11$1,471.47$235,960.33
89Sep 2028$820.61$650.86$1,471.47$235,139.72
90Oct 2028$822.88$648.59$1,471.47$234,316.84
91Nov 2028$825.15$646.32$1,471.47$233,491.69
92Dec 2028$827.42$644.05$1,471.47$232,664.27
2028 Total$9,780.22$7,877.42$17,657.64
93Jan 2029$829.70$641.77$1,471.47$231,834.57
94Feb 2029$831.99$639.48$1,471.47$231,002.58
95Mar 2029$834.29$637.18$1,471.47$230,168.29
96Apr 2029$836.59$634.88$1,471.47$229,331.70
97May 2029$838.90$632.57$1,471.47$228,492.80
98Jun 2029$841.21$630.26$1,471.47$227,651.59
99Jul 2029$843.53$627.94$1,471.47$226,808.06
100Aug 2029$845.86$625.61$1,471.47$225,962.20
101Sep 2029$848.19$623.28$1,471.47$225,114.01
102Oct 2029$850.53$620.94$1,471.47$224,263.48
103Nov 2029$852.88$618.59$1,471.47$223,410.60
104Dec 2029$855.23$616.24$1,471.47$222,555.37
2029 Total$10,108.9$7,548.74$17,657.64
105Jan 2030$857.59$613.88$1,471.47$221,697.78
106Feb 2030$859.95$611.52$1,471.47$220,837.83
107Mar 2030$862.33$609.14$1,471.47$219,975.50
108Apr 2030$864.70$606.77$1,471.47$219,110.80
109May 2030$867.09$604.38$1,471.47$218,243.71
110Jun 2030$869.48$601.99$1,471.47$217,374.23
111Jul 2030$871.88$599.59$1,471.47$216,502.35
112Aug 2030$874.28$597.19$1,471.47$215,628.07
113Sep 2030$876.70$594.77$1,471.47$214,751.37
114Oct 2030$879.11$592.36$1,471.47$213,872.26
115Nov 2030$881.54$589.93$1,471.47$212,990.72
116Dec 2030$883.97$587.50$1,471.47$212,106.75
2030 Total$10,448.62$7,209.02$17,657.64
117Jan 2031$886.41$585.06$1,471.47$211,220.34
118Feb 2031$888.85$582.62$1,471.47$210,331.49
119Mar 2031$891.31$580.16$1,471.47$209,440.18
120Apr 2031$893.76$577.71$1,471.47$208,546.42
121May 2031$896.23$575.24$1,471.47$207,650.19
122Jun 2031$898.70$572.77$1,471.47$206,751.49
123Jul 2031$901.18$570.29$1,471.47$205,850.31
124Aug 2031$903.67$567.80$1,471.47$204,946.64
125Sep 2031$906.16$565.31$1,471.47$204,040.48
126Oct 2031$908.66$562.81$1,471.47$203,131.82
127Nov 2031$911.16$560.31$1,471.47$202,220.66
128Dec 2031$913.68$557.79$1,471.47$201,306.98
2031 Total$10,799.77$6,857.87$17,657.64
129Jan 2032$916.20$555.27$1,471.47$200,390.78
130Feb 2032$918.73$552.74$1,471.47$199,472.05
131Mar 2032$921.26$550.21$1,471.47$198,550.79
132Apr 2032$923.80$547.67$1,471.47$197,626.99
133May 2032$926.35$545.12$1,471.47$196,700.64
134Jun 2032$928.90$542.57$1,471.47$195,771.74
135Jul 2032$931.47$540.00$1,471.47$194,840.27
136Aug 2032$934.04$537.43$1,471.47$193,906.23
137Sep 2032$936.61$534.86$1,471.47$192,969.62
138Oct 2032$939.20$532.27$1,471.47$192,030.42
139Nov 2032$941.79$529.68$1,471.47$191,088.63
140Dec 2032$944.38$527.09$1,471.47$190,144.25
2032 Total$11,162.73$6,494.91$17,657.64
141Jan 2033$946.99$524.48$1,471.47$189,197.26
142Feb 2033$949.60$521.87$1,471.47$188,247.66
143Mar 2033$952.22$519.25$1,471.47$187,295.44
144Apr 2033$954.85$516.62$1,471.47$186,340.59
145May 2033$957.48$513.99$1,471.47$185,383.11
146Jun 2033$960.12$511.35$1,471.47$184,422.99
147Jul 2033$962.77$508.70$1,471.47$183,460.22
148Aug 2033$965.43$506.04$1,471.47$182,494.79
149Sep 2033$968.09$503.38$1,471.47$181,526.70
150Oct 2033$970.76$500.71$1,471.47$180,555.94
151Nov 2033$973.44$498.03$1,471.47$179,582.50
152Dec 2033$976.12$495.35$1,471.47$178,606.38
2033 Total$11,537.87$6,119.77$17,657.64
153Jan 2034$978.81$492.66$1,471.47$177,627.57
154Feb 2034$981.51$489.96$1,471.47$176,646.06
155Mar 2034$984.22$487.25$1,471.47$175,661.84
156Apr 2034$986.94$484.53$1,471.47$174,674.90
157May 2034$989.66$481.81$1,471.47$173,685.24
158Jun 2034$992.39$479.08$1,471.47$172,692.85
159Jul 2034$995.13$476.34$1,471.47$171,697.72
160Aug 2034$997.87$473.60$1,471.47$170,699.85
161Sep 2034$1,000.62$470.85$1,471.47$169,699.23
162Oct 2034$1,003.38$468.09$1,471.47$168,695.85
163Nov 2034$1,006.15$465.32$1,471.47$167,689.70
164Dec 2034$1,008.93$462.54$1,471.47$166,680.77
2034 Total$11,925.61$5,732.03$17,657.64
165Jan 2035$1,011.71$459.76$1,471.47$165,669.06
166Feb 2035$1,014.50$456.97$1,471.47$164,654.56
167Mar 2035$1,017.30$454.17$1,471.47$163,637.26
168Apr 2035$1,020.10$451.37$1,471.47$162,617.16
169May 2035$1,022.92$448.55$1,471.47$161,594.24
170Jun 2035$1,025.74$445.73$1,471.47$160,568.50
171Jul 2035$1,028.57$442.90$1,471.47$159,539.93
172Aug 2035$1,031.41$440.06$1,471.47$158,508.52
173Sep 2035$1,034.25$437.22$1,471.47$157,474.27
174Oct 2035$1,037.10$434.37$1,471.47$156,437.17
175Nov 2035$1,039.96$431.51$1,471.47$155,397.21
176Dec 2035$1,042.83$428.64$1,471.47$154,354.38
2035 Total$12,326.39$5,331.25$17,657.64
177Jan 2036$1,045.71$425.76$1,471.47$153,308.67
178Feb 2036$1,048.59$422.88$1,471.47$152,260.08
179Mar 2036$1,051.49$419.98$1,471.47$151,208.59
180Apr 2036$1,054.39$417.08$1,471.47$150,154.20
181May 2036$1,057.29$414.18$1,471.47$149,096.91
182Jun 2036$1,060.21$411.26$1,471.47$148,036.70
183Jul 2036$1,063.14$408.33$1,471.47$146,973.56
184Aug 2036$1,066.07$405.40$1,471.47$145,907.49
185Sep 2036$1,069.01$402.46$1,471.47$144,838.48
186Oct 2036$1,071.96$399.51$1,471.47$143,766.52
187Nov 2036$1,074.91$396.56$1,471.47$142,691.61
188Dec 2036$1,077.88$393.59$1,471.47$141,613.73
2036 Total$12,740.65$4,916.99$17,657.64
189Jan 2037$1,080.85$390.62$1,471.47$140,532.88
190Feb 2037$1,083.83$387.64$1,471.47$139,449.05
191Mar 2037$1,086.82$384.65$1,471.47$138,362.23
192Apr 2037$1,089.82$381.65$1,471.47$137,272.41
193May 2037$1,092.83$378.64$1,471.47$136,179.58
194Jun 2037$1,095.84$375.63$1,471.47$135,083.74
195Jul 2037$1,098.86$372.61$1,471.47$133,984.88
196Aug 2037$1,101.90$369.57$1,471.47$132,882.98
197Sep 2037$1,104.93$366.54$1,471.47$131,778.05
198Oct 2037$1,107.98$363.49$1,471.47$130,670.07
199Nov 2037$1,111.04$360.43$1,471.47$129,559.03
200Dec 2037$1,114.10$357.37$1,471.47$128,444.93
2037 Total$13,168.8$4,488.84$17,657.64
201Jan 2038$1,117.18$354.29$1,471.47$127,327.75
202Feb 2038$1,120.26$351.21$1,471.47$126,207.49
203Mar 2038$1,123.35$348.12$1,471.47$125,084.14
204Apr 2038$1,126.45$345.02$1,471.47$123,957.69
205May 2038$1,129.55$341.92$1,471.47$122,828.14
206Jun 2038$1,132.67$338.80$1,471.47$121,695.47
207Jul 2038$1,135.79$335.68$1,471.47$120,559.68
208Aug 2038$1,138.93$332.54$1,471.47$119,420.75
209Sep 2038$1,142.07$329.40$1,471.47$118,278.68
210Oct 2038$1,145.22$326.25$1,471.47$117,133.46
211Nov 2038$1,148.38$323.09$1,471.47$115,985.08
212Dec 2038$1,151.54$319.93$1,471.47$114,833.54
2038 Total$13,611.39$4,046.25$17,657.64
213Jan 2039$1,154.72$316.75$1,471.47$113,678.82
214Feb 2039$1,157.91$313.56$1,471.47$112,520.91
215Mar 2039$1,161.10$310.37$1,471.47$111,359.81
216Apr 2039$1,164.30$307.17$1,471.47$110,195.51
217May 2039$1,167.51$303.96$1,471.47$109,028.00
218Jun 2039$1,170.73$300.74$1,471.47$107,857.27
219Jul 2039$1,173.96$297.51$1,471.47$106,683.31
220Aug 2039$1,177.20$294.27$1,471.47$105,506.11
221Sep 2039$1,180.45$291.02$1,471.47$104,325.66
222Oct 2039$1,183.71$287.76$1,471.47$103,141.95
223Nov 2039$1,186.97$284.50$1,471.47$101,954.98
224Dec 2039$1,190.24$281.23$1,471.47$100,764.74
2039 Total$14,068.8$3,588.84$17,657.64
225Jan 2040$1,193.53$277.94$1,471.47$99,571.21
226Feb 2040$1,196.82$274.65$1,471.47$98,374.39
227Mar 2040$1,200.12$271.35$1,471.47$97,174.27
228Apr 2040$1,203.43$268.04$1,471.47$95,970.84
229May 2040$1,206.75$264.72$1,471.47$94,764.09
230Jun 2040$1,210.08$261.39$1,471.47$93,554.01
231Jul 2040$1,213.42$258.05$1,471.47$92,340.59
232Aug 2040$1,216.76$254.71$1,471.47$91,123.83
233Sep 2040$1,220.12$251.35$1,471.47$89,903.71
234Oct 2040$1,223.49$247.98$1,471.47$88,680.22
235Nov 2040$1,226.86$244.61$1,471.47$87,453.36
236Dec 2040$1,230.24$241.23$1,471.47$86,223.12
2040 Total$14,541.62$3,116.02$17,657.64
237Jan 2041$1,233.64$237.83$1,471.47$84,989.48
238Feb 2041$1,237.04$234.43$1,471.47$83,752.44
239Mar 2041$1,240.45$231.02$1,471.47$82,511.99
240Apr 2041$1,243.87$227.60$1,471.47$81,268.12
241May 2041$1,247.31$224.16$1,471.47$80,020.81
242Jun 2041$1,250.75$220.72$1,471.47$78,770.06
243Jul 2041$1,254.20$217.27$1,471.47$77,515.86
244Aug 2041$1,257.66$213.81$1,471.47$76,258.20
245Sep 2041$1,261.12$210.35$1,471.47$74,997.08
246Oct 2041$1,264.60$206.87$1,471.47$73,732.48
247Nov 2041$1,268.09$203.38$1,471.47$72,464.39
248Dec 2041$1,271.59$199.88$1,471.47$71,192.80
2041 Total$15,030.32$2,627.32$17,657.64
249Jan 2042$1,275.10$196.37$1,471.47$69,917.70
250Feb 2042$1,278.61$192.86$1,471.47$68,639.09
251Mar 2042$1,282.14$189.33$1,471.47$67,356.95
252Apr 2042$1,285.68$185.79$1,471.47$66,071.27
253May 2042$1,289.22$182.25$1,471.47$64,782.05
254Jun 2042$1,292.78$178.69$1,471.47$63,489.27
255Jul 2042$1,296.35$175.12$1,471.47$62,192.92
256Aug 2042$1,299.92$171.55$1,471.47$60,893.00
257Sep 2042$1,303.51$167.96$1,471.47$59,589.49
258Oct 2042$1,307.10$164.37$1,471.47$58,282.39
259Nov 2042$1,310.71$160.76$1,471.47$56,971.68
260Dec 2042$1,314.32$157.15$1,471.47$55,657.36
2042 Total$15,535.44$2,122.2$17,657.64
261Jan 2043$1,317.95$153.52$1,471.47$54,339.41
262Feb 2043$1,321.58$149.89$1,471.47$53,017.83
263Mar 2043$1,325.23$146.24$1,471.47$51,692.60
264Apr 2043$1,328.88$142.59$1,471.47$50,363.72
265May 2043$1,332.55$138.92$1,471.47$49,031.17
266Jun 2043$1,336.23$135.24$1,471.47$47,694.94
267Jul 2043$1,339.91$131.56$1,471.47$46,355.03
268Aug 2043$1,343.61$127.86$1,471.47$45,011.42
269Sep 2043$1,347.31$124.16$1,471.47$43,664.11
270Oct 2043$1,351.03$120.44$1,471.47$42,313.08
271Nov 2043$1,354.76$116.71$1,471.47$40,958.32
272Dec 2043$1,358.49$112.98$1,471.47$39,599.83
2043 Total$16,057.53$1,600.11$17,657.64
273Jan 2044$1,362.24$109.23$1,471.47$38,237.59
274Feb 2044$1,366.00$105.47$1,471.47$36,871.59
275Mar 2044$1,369.77$101.70$1,471.47$35,501.82
276Apr 2044$1,373.54$97.93$1,471.47$34,128.28
277May 2044$1,377.33$94.14$1,471.47$32,750.95
278Jun 2044$1,381.13$90.34$1,471.47$31,369.82
279Jul 2044$1,384.94$86.53$1,471.47$29,984.88
280Aug 2044$1,388.76$82.71$1,471.47$28,596.12
281Sep 2044$1,392.59$78.88$1,471.47$27,203.53
282Oct 2044$1,396.43$75.04$1,471.47$25,807.10
283Nov 2044$1,400.29$71.18$1,471.47$24,406.81
284Dec 2044$1,404.15$67.32$1,471.47$23,002.66
2044 Total$16,597.17$1,060.47$17,657.64
285Jan 2045$1,408.02$63.45$1,471.47$21,594.64
286Feb 2045$1,411.90$59.57$1,471.47$20,182.74
287Mar 2045$1,415.80$55.67$1,471.47$18,766.94
288Apr 2045$1,419.70$51.77$1,471.47$17,347.24
289May 2045$1,423.62$47.85$1,471.47$15,923.62
290Jun 2045$1,427.55$43.92$1,471.47$14,496.07
291Jul 2045$1,431.49$39.98$1,471.47$13,064.58
292Aug 2045$1,435.43$36.04$1,471.47$11,629.15
293Sep 2045$1,439.39$32.08$1,471.47$10,189.76
294Oct 2045$1,443.36$28.11$1,471.47$8,746.40
295Nov 2045$1,447.34$24.13$1,471.47$7,299.06
296Dec 2045$1,451.34$20.13$1,471.47$5,847.72
2045 Total$17,154.94$502.7$17,657.64
297Jan 2046$1,455.34$16.13$1,471.47$4,392.38
298Feb 2046$1,459.35$12.12$1,471.47$2,933.03
299Mar 2046$1,463.38$8.09$1,471.47$1,469.65
300Apr 2046$1,467.42$4.05$1,471.47$2.23
2046 Total$5,845.49$40.39$5,885.88