Borrow amount

$300,000

Advertised Rate

2.54%

Fixed - 1 year

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

$405,570

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$716.90$635.00$1,351.90$299,283.10
2Dec 2020$718.42$633.48$1,351.90$298,564.68
2020 Total$1,435.32$1,268.48$2,703.8
3Jan 2021$719.94$631.96$1,351.90$297,844.74
4Feb 2021$721.46$630.44$1,351.90$297,123.28
5Mar 2021$722.99$628.91$1,351.90$296,400.29
6Apr 2021$724.52$627.38$1,351.90$295,675.77
7May 2021$726.05$625.85$1,351.90$294,949.72
8Jun 2021$727.59$624.31$1,351.90$294,222.13
9Jul 2021$729.13$622.77$1,351.90$293,493.00
10Aug 2021$730.67$621.23$1,351.90$292,762.33
11Sep 2021$732.22$619.68$1,351.90$292,030.11
12Oct 2021$733.77$618.13$1,351.90$291,296.34
13Nov 2021$735.32$616.58$1,351.90$290,561.02
14Dec 2021$736.88$615.02$1,351.90$289,824.14
2021 Total$8,740.54$7,482.26$16,222.8
15Jan 2022$738.44$613.46$1,351.90$289,085.70
16Feb 2022$740.00$611.90$1,351.90$288,345.70
17Mar 2022$741.57$610.33$1,351.90$287,604.13
18Apr 2022$743.14$608.76$1,351.90$286,860.99
19May 2022$744.71$607.19$1,351.90$286,116.28
20Jun 2022$746.29$605.61$1,351.90$285,369.99
21Jul 2022$747.87$604.03$1,351.90$284,622.12
22Aug 2022$749.45$602.45$1,351.90$283,872.67
23Sep 2022$751.04$600.86$1,351.90$283,121.63
24Oct 2022$752.63$599.27$1,351.90$282,369.00
25Nov 2022$754.22$597.68$1,351.90$281,614.78
26Dec 2022$755.82$596.08$1,351.90$280,858.96
2022 Total$8,965.18$7,257.62$16,222.8
27Jan 2023$757.42$594.48$1,351.90$280,101.54
28Feb 2023$759.02$592.88$1,351.90$279,342.52
29Mar 2023$760.62$591.28$1,351.90$278,581.90
30Apr 2023$762.23$589.67$1,351.90$277,819.67
31May 2023$763.85$588.05$1,351.90$277,055.82
32Jun 2023$765.47$586.43$1,351.90$276,290.35
33Jul 2023$767.09$584.81$1,351.90$275,523.26
34Aug 2023$768.71$583.19$1,351.90$274,754.55
35Sep 2023$770.34$581.56$1,351.90$273,984.21
36Oct 2023$771.97$579.93$1,351.90$273,212.24
37Nov 2023$773.60$578.30$1,351.90$272,438.64
38Dec 2023$775.24$576.66$1,351.90$271,663.40
2023 Total$9,195.56$7,027.24$16,222.8
39Jan 2024$776.88$575.02$1,351.90$270,886.52
40Feb 2024$778.52$573.38$1,351.90$270,108.00
41Mar 2024$780.17$571.73$1,351.90$269,327.83
42Apr 2024$781.82$570.08$1,351.90$268,546.01
43May 2024$783.48$568.42$1,351.90$267,762.53
44Jun 2024$785.14$566.76$1,351.90$266,977.39
45Jul 2024$786.80$565.10$1,351.90$266,190.59
46Aug 2024$788.46$563.44$1,351.90$265,402.13
47Sep 2024$790.13$561.77$1,351.90$264,612.00
48Oct 2024$791.80$560.10$1,351.90$263,820.20
49Nov 2024$793.48$558.42$1,351.90$263,026.72
50Dec 2024$795.16$556.74$1,351.90$262,231.56
2024 Total$9,431.84$6,790.96$16,222.8
51Jan 2025$796.84$555.06$1,351.90$261,434.72
52Feb 2025$798.53$553.37$1,351.90$260,636.19
53Mar 2025$800.22$551.68$1,351.90$259,835.97
54Apr 2025$801.91$549.99$1,351.90$259,034.06
55May 2025$803.61$548.29$1,351.90$258,230.45
56Jun 2025$805.31$546.59$1,351.90$257,425.14
57Jul 2025$807.02$544.88$1,351.90$256,618.12
58Aug 2025$808.72$543.18$1,351.90$255,809.40
59Sep 2025$810.44$541.46$1,351.90$254,998.96
60Oct 2025$812.15$539.75$1,351.90$254,186.81
61Nov 2025$813.87$538.03$1,351.90$253,372.94
62Dec 2025$815.59$536.31$1,351.90$252,557.35
2025 Total$9,674.21$6,548.59$16,222.8
63Jan 2026$817.32$534.58$1,351.90$251,740.03
64Feb 2026$819.05$532.85$1,351.90$250,920.98
65Mar 2026$820.78$531.12$1,351.90$250,100.20
66Apr 2026$822.52$529.38$1,351.90$249,277.68
67May 2026$824.26$527.64$1,351.90$248,453.42
68Jun 2026$826.01$525.89$1,351.90$247,627.41
69Jul 2026$827.76$524.14$1,351.90$246,799.65
70Aug 2026$829.51$522.39$1,351.90$245,970.14
71Sep 2026$831.26$520.64$1,351.90$245,138.88
72Oct 2026$833.02$518.88$1,351.90$244,305.86
73Nov 2026$834.79$517.11$1,351.90$243,471.07
74Dec 2026$836.55$515.35$1,351.90$242,634.52
2026 Total$9,922.83$6,299.97$16,222.8
75Jan 2027$838.32$513.58$1,351.90$241,796.20
76Feb 2027$840.10$511.80$1,351.90$240,956.10
77Mar 2027$841.88$510.02$1,351.90$240,114.22
78Apr 2027$843.66$508.24$1,351.90$239,270.56
79May 2027$845.44$506.46$1,351.90$238,425.12
80Jun 2027$847.23$504.67$1,351.90$237,577.89
81Jul 2027$849.03$502.87$1,351.90$236,728.86
82Aug 2027$850.82$501.08$1,351.90$235,878.04
83Sep 2027$852.62$499.28$1,351.90$235,025.42
84Oct 2027$854.43$497.47$1,351.90$234,170.99
85Nov 2027$856.24$495.66$1,351.90$233,314.75
86Dec 2027$858.05$493.85$1,351.90$232,456.70
2027 Total$10,177.82$6,044.98$16,222.8
87Jan 2028$859.87$492.03$1,351.90$231,596.83
88Feb 2028$861.69$490.21$1,351.90$230,735.14
89Mar 2028$863.51$488.39$1,351.90$229,871.63
90Apr 2028$865.34$486.56$1,351.90$229,006.29
91May 2028$867.17$484.73$1,351.90$228,139.12
92Jun 2028$869.01$482.89$1,351.90$227,270.11
93Jul 2028$870.84$481.06$1,351.90$226,399.27
94Aug 2028$872.69$479.21$1,351.90$225,526.58
95Sep 2028$874.54$477.36$1,351.90$224,652.04
96Oct 2028$876.39$475.51$1,351.90$223,775.65
97Nov 2028$878.24$473.66$1,351.90$222,897.41
98Dec 2028$880.10$471.80$1,351.90$222,017.31
2028 Total$10,439.39$5,783.41$16,222.8
99Jan 2029$881.96$469.94$1,351.90$221,135.35
100Feb 2029$883.83$468.07$1,351.90$220,251.52
101Mar 2029$885.70$466.20$1,351.90$219,365.82
102Apr 2029$887.58$464.32$1,351.90$218,478.24
103May 2029$889.45$462.45$1,351.90$217,588.79
104Jun 2029$891.34$460.56$1,351.90$216,697.45
105Jul 2029$893.22$458.68$1,351.90$215,804.23
106Aug 2029$895.11$456.79$1,351.90$214,909.12
107Sep 2029$897.01$454.89$1,351.90$214,012.11
108Oct 2029$898.91$452.99$1,351.90$213,113.20
109Nov 2029$900.81$451.09$1,351.90$212,212.39
110Dec 2029$902.72$449.18$1,351.90$211,309.67
2029 Total$10,707.64$5,515.16$16,222.8
111Jan 2030$904.63$447.27$1,351.90$210,405.04
112Feb 2030$906.54$445.36$1,351.90$209,498.50
113Mar 2030$908.46$443.44$1,351.90$208,590.04
114Apr 2030$910.38$441.52$1,351.90$207,679.66
115May 2030$912.31$439.59$1,351.90$206,767.35
116Jun 2030$914.24$437.66$1,351.90$205,853.11
117Jul 2030$916.18$435.72$1,351.90$204,936.93
118Aug 2030$918.12$433.78$1,351.90$204,018.81
119Sep 2030$920.06$431.84$1,351.90$203,098.75
120Oct 2030$922.01$429.89$1,351.90$202,176.74
121Nov 2030$923.96$427.94$1,351.90$201,252.78
122Dec 2030$925.91$425.99$1,351.90$200,326.87
2030 Total$10,982.8$5,240$16,222.8
123Jan 2031$927.87$424.03$1,351.90$199,399.00
124Feb 2031$929.84$422.06$1,351.90$198,469.16
125Mar 2031$931.81$420.09$1,351.90$197,537.35
126Apr 2031$933.78$418.12$1,351.90$196,603.57
127May 2031$935.76$416.14$1,351.90$195,667.81
128Jun 2031$937.74$414.16$1,351.90$194,730.07
129Jul 2031$939.72$412.18$1,351.90$193,790.35
130Aug 2031$941.71$410.19$1,351.90$192,848.64
131Sep 2031$943.70$408.20$1,351.90$191,904.94
132Oct 2031$945.70$406.20$1,351.90$190,959.24
133Nov 2031$947.70$404.20$1,351.90$190,011.54
134Dec 2031$949.71$402.19$1,351.90$189,061.83
2031 Total$11,265.04$4,957.76$16,222.8
135Jan 2032$951.72$400.18$1,351.90$188,110.11
136Feb 2032$953.73$398.17$1,351.90$187,156.38
137Mar 2032$955.75$396.15$1,351.90$186,200.63
138Apr 2032$957.78$394.12$1,351.90$185,242.85
139May 2032$959.80$392.10$1,351.90$184,283.05
140Jun 2032$961.83$390.07$1,351.90$183,321.22
141Jul 2032$963.87$388.03$1,351.90$182,357.35
142Aug 2032$965.91$385.99$1,351.90$181,391.44
143Sep 2032$967.95$383.95$1,351.90$180,423.49
144Oct 2032$970.00$381.90$1,351.90$179,453.49
145Nov 2032$972.06$379.84$1,351.90$178,481.43
146Dec 2032$974.11$377.79$1,351.90$177,507.32
2032 Total$11,554.51$4,668.29$16,222.8
147Jan 2033$976.18$375.72$1,351.90$176,531.14
148Feb 2033$978.24$373.66$1,351.90$175,552.90
149Mar 2033$980.31$371.59$1,351.90$174,572.59
150Apr 2033$982.39$369.51$1,351.90$173,590.20
151May 2033$984.47$367.43$1,351.90$172,605.73
152Jun 2033$986.55$365.35$1,351.90$171,619.18
153Jul 2033$988.64$363.26$1,351.90$170,630.54
154Aug 2033$990.73$361.17$1,351.90$169,639.81
155Sep 2033$992.83$359.07$1,351.90$168,646.98
156Oct 2033$994.93$356.97$1,351.90$167,652.05
157Nov 2033$997.04$354.86$1,351.90$166,655.01
158Dec 2033$999.15$352.75$1,351.90$165,655.86
2033 Total$11,851.46$4,371.34$16,222.8
159Jan 2034$1,001.26$350.64$1,351.90$164,654.60
160Feb 2034$1,003.38$348.52$1,351.90$163,651.22
161Mar 2034$1,005.50$346.40$1,351.90$162,645.72
162Apr 2034$1,007.63$344.27$1,351.90$161,638.09
163May 2034$1,009.77$342.13$1,351.90$160,628.32
164Jun 2034$1,011.90$340.00$1,351.90$159,616.42
165Jul 2034$1,014.05$337.85$1,351.90$158,602.37
166Aug 2034$1,016.19$335.71$1,351.90$157,586.18
167Sep 2034$1,018.34$333.56$1,351.90$156,567.84
168Oct 2034$1,020.50$331.40$1,351.90$155,547.34
169Nov 2034$1,022.66$329.24$1,351.90$154,524.68
170Dec 2034$1,024.82$327.08$1,351.90$153,499.86
2034 Total$12,156$4,066.8$16,222.8
171Jan 2035$1,026.99$324.91$1,351.90$152,472.87
172Feb 2035$1,029.17$322.73$1,351.90$151,443.70
173Mar 2035$1,031.34$320.56$1,351.90$150,412.36
174Apr 2035$1,033.53$318.37$1,351.90$149,378.83
175May 2035$1,035.71$316.19$1,351.90$148,343.12
176Jun 2035$1,037.91$313.99$1,351.90$147,305.21
177Jul 2035$1,040.10$311.80$1,351.90$146,265.11
178Aug 2035$1,042.31$309.59$1,351.90$145,222.80
179Sep 2035$1,044.51$307.39$1,351.90$144,178.29
180Oct 2035$1,046.72$305.18$1,351.90$143,131.57
181Nov 2035$1,048.94$302.96$1,351.90$142,082.63
182Dec 2035$1,051.16$300.74$1,351.90$141,031.47
2035 Total$12,468.39$3,754.41$16,222.8
183Jan 2036$1,053.38$298.52$1,351.90$139,978.09
184Feb 2036$1,055.61$296.29$1,351.90$138,922.48
185Mar 2036$1,057.85$294.05$1,351.90$137,864.63
186Apr 2036$1,060.09$291.81$1,351.90$136,804.54
187May 2036$1,062.33$289.57$1,351.90$135,742.21
188Jun 2036$1,064.58$287.32$1,351.90$134,677.63
189Jul 2036$1,066.83$285.07$1,351.90$133,610.80
190Aug 2036$1,069.09$282.81$1,351.90$132,541.71
191Sep 2036$1,071.35$280.55$1,351.90$131,470.36
192Oct 2036$1,073.62$278.28$1,351.90$130,396.74
193Nov 2036$1,075.89$276.01$1,351.90$129,320.85
194Dec 2036$1,078.17$273.73$1,351.90$128,242.68
2036 Total$12,788.79$3,434.01$16,222.8
195Jan 2037$1,080.45$271.45$1,351.90$127,162.23
196Feb 2037$1,082.74$269.16$1,351.90$126,079.49
197Mar 2037$1,085.03$266.87$1,351.90$124,994.46
198Apr 2037$1,087.33$264.57$1,351.90$123,907.13
199May 2037$1,089.63$262.27$1,351.90$122,817.50
200Jun 2037$1,091.94$259.96$1,351.90$121,725.56
201Jul 2037$1,094.25$257.65$1,351.90$120,631.31
202Aug 2037$1,096.56$255.34$1,351.90$119,534.75
203Sep 2037$1,098.88$253.02$1,351.90$118,435.87
204Oct 2037$1,101.21$250.69$1,351.90$117,334.66
205Nov 2037$1,103.54$248.36$1,351.90$116,231.12
206Dec 2037$1,105.88$246.02$1,351.90$115,125.24
2037 Total$13,117.44$3,105.36$16,222.8
207Jan 2038$1,108.22$243.68$1,351.90$114,017.02
208Feb 2038$1,110.56$241.34$1,351.90$112,906.46
209Mar 2038$1,112.91$238.99$1,351.90$111,793.55
210Apr 2038$1,115.27$236.63$1,351.90$110,678.28
211May 2038$1,117.63$234.27$1,351.90$109,560.65
212Jun 2038$1,120.00$231.90$1,351.90$108,440.65
213Jul 2038$1,122.37$229.53$1,351.90$107,318.28
214Aug 2038$1,124.74$227.16$1,351.90$106,193.54
215Sep 2038$1,127.12$224.78$1,351.90$105,066.42
216Oct 2038$1,129.51$222.39$1,351.90$103,936.91
217Nov 2038$1,131.90$220.00$1,351.90$102,805.01
218Dec 2038$1,134.30$217.60$1,351.90$101,670.71
2038 Total$13,454.53$2,768.27$16,222.8
219Jan 2039$1,136.70$215.20$1,351.90$100,534.01
220Feb 2039$1,139.10$212.80$1,351.90$99,394.91
221Mar 2039$1,141.51$210.39$1,351.90$98,253.40
222Apr 2039$1,143.93$207.97$1,351.90$97,109.47
223May 2039$1,146.35$205.55$1,351.90$95,963.12
224Jun 2039$1,148.78$203.12$1,351.90$94,814.34
225Jul 2039$1,151.21$200.69$1,351.90$93,663.13
226Aug 2039$1,153.65$198.25$1,351.90$92,509.48
227Sep 2039$1,156.09$195.81$1,351.90$91,353.39
228Oct 2039$1,158.54$193.36$1,351.90$90,194.85
229Nov 2039$1,160.99$190.91$1,351.90$89,033.86
230Dec 2039$1,163.44$188.46$1,351.90$87,870.42
2039 Total$13,800.29$2,422.51$16,222.8
231Jan 2040$1,165.91$185.99$1,351.90$86,704.51
232Feb 2040$1,168.38$183.52$1,351.90$85,536.13
233Mar 2040$1,170.85$181.05$1,351.90$84,365.28
234Apr 2040$1,173.33$178.57$1,351.90$83,191.95
235May 2040$1,175.81$176.09$1,351.90$82,016.14
236Jun 2040$1,178.30$173.60$1,351.90$80,837.84
237Jul 2040$1,180.79$171.11$1,351.90$79,657.05
238Aug 2040$1,183.29$168.61$1,351.90$78,473.76
239Sep 2040$1,185.80$166.10$1,351.90$77,287.96
240Oct 2040$1,188.31$163.59$1,351.90$76,099.65
241Nov 2040$1,190.82$161.08$1,351.90$74,908.83
242Dec 2040$1,193.34$158.56$1,351.90$73,715.49
2040 Total$14,154.93$2,067.87$16,222.8
243Jan 2041$1,195.87$156.03$1,351.90$72,519.62
244Feb 2041$1,198.40$153.50$1,351.90$71,321.22
245Mar 2041$1,200.94$150.96$1,351.90$70,120.28
246Apr 2041$1,203.48$148.42$1,351.90$68,916.80
247May 2041$1,206.03$145.87$1,351.90$67,710.77
248Jun 2041$1,208.58$143.32$1,351.90$66,502.19
249Jul 2041$1,211.14$140.76$1,351.90$65,291.05
250Aug 2041$1,213.70$138.20$1,351.90$64,077.35
251Sep 2041$1,216.27$135.63$1,351.90$62,861.08
252Oct 2041$1,218.84$133.06$1,351.90$61,642.24
253Nov 2041$1,221.42$130.48$1,351.90$60,420.82
254Dec 2041$1,224.01$127.89$1,351.90$59,196.81
2041 Total$14,518.68$1,704.12$16,222.8
255Jan 2042$1,226.60$125.30$1,351.90$57,970.21
256Feb 2042$1,229.20$122.70$1,351.90$56,741.01
257Mar 2042$1,231.80$120.10$1,351.90$55,509.21
258Apr 2042$1,234.41$117.49$1,351.90$54,274.80
259May 2042$1,237.02$114.88$1,351.90$53,037.78
260Jun 2042$1,239.64$112.26$1,351.90$51,798.14
261Jul 2042$1,242.26$109.64$1,351.90$50,555.88
262Aug 2042$1,244.89$107.01$1,351.90$49,310.99
263Sep 2042$1,247.53$104.37$1,351.90$48,063.46
264Oct 2042$1,250.17$101.73$1,351.90$46,813.29
265Nov 2042$1,252.81$99.09$1,351.90$45,560.48
266Dec 2042$1,255.46$96.44$1,351.90$44,305.02
2042 Total$14,891.79$1,331.01$16,222.8
267Jan 2043$1,258.12$93.78$1,351.90$43,046.90
268Feb 2043$1,260.78$91.12$1,351.90$41,786.12
269Mar 2043$1,263.45$88.45$1,351.90$40,522.67
270Apr 2043$1,266.13$85.77$1,351.90$39,256.54
271May 2043$1,268.81$83.09$1,351.90$37,987.73
272Jun 2043$1,271.49$80.41$1,351.90$36,716.24
273Jul 2043$1,274.18$77.72$1,351.90$35,442.06
274Aug 2043$1,276.88$75.02$1,351.90$34,165.18
275Sep 2043$1,279.58$72.32$1,351.90$32,885.60
276Oct 2043$1,282.29$69.61$1,351.90$31,603.31
277Nov 2043$1,285.01$66.89$1,351.90$30,318.30
278Dec 2043$1,287.73$64.17$1,351.90$29,030.57
2043 Total$15,274.45$948.35$16,222.8
279Jan 2044$1,290.45$61.45$1,351.90$27,740.12
280Feb 2044$1,293.18$58.72$1,351.90$26,446.94
281Mar 2044$1,295.92$55.98$1,351.90$25,151.02
282Apr 2044$1,298.66$53.24$1,351.90$23,852.36
283May 2044$1,301.41$50.49$1,351.90$22,550.95
284Jun 2044$1,304.17$47.73$1,351.90$21,246.78
285Jul 2044$1,306.93$44.97$1,351.90$19,939.85
286Aug 2044$1,309.69$42.21$1,351.90$18,630.16
287Sep 2044$1,312.47$39.43$1,351.90$17,317.69
288Oct 2044$1,315.24$36.66$1,351.90$16,002.45
289Nov 2044$1,318.03$33.87$1,351.90$14,684.42
290Dec 2044$1,320.82$31.08$1,351.90$13,363.60
2044 Total$15,666.97$555.83$16,222.8
291Jan 2045$1,323.61$28.29$1,351.90$12,039.99
292Feb 2045$1,326.42$25.48$1,351.90$10,713.57
293Mar 2045$1,329.22$22.68$1,351.90$9,384.35
294Apr 2045$1,332.04$19.86$1,351.90$8,052.31
295May 2045$1,334.86$17.04$1,351.90$6,717.45
296Jun 2045$1,337.68$14.22$1,351.90$5,379.77
297Jul 2045$1,340.51$11.39$1,351.90$4,039.26
298Aug 2045$1,343.35$8.55$1,351.90$2,695.91
299Sep 2045$1,346.19$5.71$1,351.90$1,349.72
300Oct 2045$1,349.04$2.86$1,351.90$0.68
2045 Total$13,362.92$156.08$13,519