Borrow amount

$300,000

Advertised Rate

2.98

% p.a

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,420
Number of repayments
300
Total interest paid
$125,854
Total Repayments

$425,854

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$674.52$745.00$1,419.52$299,325.48
2Jul 2021$676.20$743.32$1,419.52$298,649.28
3Aug 2021$677.87$741.65$1,419.52$297,971.41
4Sep 2021$679.56$739.96$1,419.52$297,291.85
5Oct 2021$681.25$738.27$1,419.52$296,610.60
6Nov 2021$682.94$736.58$1,419.52$295,927.66
7Dec 2021$684.63$734.89$1,419.52$295,243.03
2021 Total$4,756.97$5,179.67$9,936.64
8Jan 2022$686.33$733.19$1,419.52$294,556.70
9Feb 2022$688.04$731.48$1,419.52$293,868.66
10Mar 2022$689.75$729.77$1,419.52$293,178.91
11Apr 2022$691.46$728.06$1,419.52$292,487.45
12May 2022$693.18$726.34$1,419.52$291,794.27
13Jun 2022$694.90$724.62$1,419.52$291,099.37
14Jul 2022$696.62$722.90$1,419.52$290,402.75
15Aug 2022$698.35$721.17$1,419.52$289,704.40
16Sep 2022$700.09$719.43$1,419.52$289,004.31
17Oct 2022$701.83$717.69$1,419.52$288,302.48
18Nov 2022$703.57$715.95$1,419.52$287,598.91
19Dec 2022$705.32$714.20$1,419.52$286,893.59
2022 Total$8,349.44$8,684.8$17,034.24
20Jan 2023$707.07$712.45$1,419.52$286,186.52
21Feb 2023$708.82$710.70$1,419.52$285,477.70
22Mar 2023$710.58$708.94$1,419.52$284,767.12
23Apr 2023$712.35$707.17$1,419.52$284,054.77
24May 2023$714.12$705.40$1,419.52$283,340.65
25Jun 2023$715.89$703.63$1,419.52$282,624.76
26Jul 2023$717.67$701.85$1,419.52$281,907.09
27Aug 2023$719.45$700.07$1,419.52$281,187.64
28Sep 2023$721.24$698.28$1,419.52$280,466.40
29Oct 2023$723.03$696.49$1,419.52$279,743.37
30Nov 2023$724.82$694.70$1,419.52$279,018.55
31Dec 2023$726.62$692.90$1,419.52$278,291.93
2023 Total$8,601.66$8,432.58$17,034.24
32Jan 2024$728.43$691.09$1,419.52$277,563.50
33Feb 2024$730.24$689.28$1,419.52$276,833.26
34Mar 2024$732.05$687.47$1,419.52$276,101.21
35Apr 2024$733.87$685.65$1,419.52$275,367.34
36May 2024$735.69$683.83$1,419.52$274,631.65
37Jun 2024$737.52$682.00$1,419.52$273,894.13
38Jul 2024$739.35$680.17$1,419.52$273,154.78
39Aug 2024$741.19$678.33$1,419.52$272,413.59
40Sep 2024$743.03$676.49$1,419.52$271,670.56
41Oct 2024$744.87$674.65$1,419.52$270,925.69
42Nov 2024$746.72$672.80$1,419.52$270,178.97
43Dec 2024$748.58$670.94$1,419.52$269,430.39
2024 Total$8,861.54$8,172.7$17,034.24
44Jan 2025$750.43$669.09$1,419.52$268,679.96
45Feb 2025$752.30$667.22$1,419.52$267,927.66
46Mar 2025$754.17$665.35$1,419.52$267,173.49
47Apr 2025$756.04$663.48$1,419.52$266,417.45
48May 2025$757.92$661.60$1,419.52$265,659.53
49Jun 2025$759.80$659.72$1,419.52$264,899.73
50Jul 2025$761.69$657.83$1,419.52$264,138.04
51Aug 2025$763.58$655.94$1,419.52$263,374.46
52Sep 2025$765.47$654.05$1,419.52$262,608.99
53Oct 2025$767.37$652.15$1,419.52$261,841.62
54Nov 2025$769.28$650.24$1,419.52$261,072.34
55Dec 2025$771.19$648.33$1,419.52$260,301.15
2025 Total$9,129.24$7,905$17,034.24
56Jan 2026$773.11$646.41$1,419.52$259,528.04
57Feb 2026$775.03$644.49$1,419.52$258,753.01
58Mar 2026$776.95$642.57$1,419.52$257,976.06
59Apr 2026$778.88$640.64$1,419.52$257,197.18
60May 2026$780.81$638.71$1,419.52$256,416.37
61Jun 2026$782.75$636.77$1,419.52$255,633.62
62Jul 2026$784.70$634.82$1,419.52$254,848.92
63Aug 2026$786.65$632.87$1,419.52$254,062.27
64Sep 2026$788.60$630.92$1,419.52$253,273.67
65Oct 2026$790.56$628.96$1,419.52$252,483.11
66Nov 2026$792.52$627.00$1,419.52$251,690.59
67Dec 2026$794.49$625.03$1,419.52$250,896.10
2026 Total$9,405.05$7,629.19$17,034.24
68Jan 2027$796.46$623.06$1,419.52$250,099.64
69Feb 2027$798.44$621.08$1,419.52$249,301.20
70Mar 2027$800.42$619.10$1,419.52$248,500.78
71Apr 2027$802.41$617.11$1,419.52$247,698.37
72May 2027$804.40$615.12$1,419.52$246,893.97
73Jun 2027$806.40$613.12$1,419.52$246,087.57
74Jul 2027$808.40$611.12$1,419.52$245,279.17
75Aug 2027$810.41$609.11$1,419.52$244,468.76
76Sep 2027$812.42$607.10$1,419.52$243,656.34
77Oct 2027$814.44$605.08$1,419.52$242,841.90
78Nov 2027$816.46$603.06$1,419.52$242,025.44
79Dec 2027$818.49$601.03$1,419.52$241,206.95
2027 Total$9,689.15$7,345.09$17,034.24
80Jan 2028$820.52$599.00$1,419.52$240,386.43
81Feb 2028$822.56$596.96$1,419.52$239,563.87
82Mar 2028$824.60$594.92$1,419.52$238,739.27
83Apr 2028$826.65$592.87$1,419.52$237,912.62
84May 2028$828.70$590.82$1,419.52$237,083.92
85Jun 2028$830.76$588.76$1,419.52$236,253.16
86Jul 2028$832.82$586.70$1,419.52$235,420.34
87Aug 2028$834.89$584.63$1,419.52$234,585.45
88Sep 2028$836.97$582.55$1,419.52$233,748.48
89Oct 2028$839.04$580.48$1,419.52$232,909.44
90Nov 2028$841.13$578.39$1,419.52$232,068.31
91Dec 2028$843.22$576.30$1,419.52$231,225.09
2028 Total$9,981.86$7,052.38$17,034.24
92Jan 2029$845.31$574.21$1,419.52$230,379.78
93Feb 2029$847.41$572.11$1,419.52$229,532.37
94Mar 2029$849.51$570.01$1,419.52$228,682.86
95Apr 2029$851.62$567.90$1,419.52$227,831.24
96May 2029$853.74$565.78$1,419.52$226,977.50
97Jun 2029$855.86$563.66$1,419.52$226,121.64
98Jul 2029$857.98$561.54$1,419.52$225,263.66
99Aug 2029$860.12$559.40$1,419.52$224,403.54
100Sep 2029$862.25$557.27$1,419.52$223,541.29
101Oct 2029$864.39$555.13$1,419.52$222,676.90
102Nov 2029$866.54$552.98$1,419.52$221,810.36
103Dec 2029$868.69$550.83$1,419.52$220,941.67
2029 Total$10,283.42$6,750.82$17,034.24
104Jan 2030$870.85$548.67$1,419.52$220,070.82
105Feb 2030$873.01$546.51$1,419.52$219,197.81
106Mar 2030$875.18$544.34$1,419.52$218,322.63
107Apr 2030$877.35$542.17$1,419.52$217,445.28
108May 2030$879.53$539.99$1,419.52$216,565.75
109Jun 2030$881.72$537.80$1,419.52$215,684.03
110Jul 2030$883.90$535.62$1,419.52$214,800.13
111Aug 2030$886.10$533.42$1,419.52$213,914.03
112Sep 2030$888.30$531.22$1,419.52$213,025.73
113Oct 2030$890.51$529.01$1,419.52$212,135.22
114Nov 2030$892.72$526.80$1,419.52$211,242.50
115Dec 2030$894.93$524.59$1,419.52$210,347.57
2030 Total$10,594.1$6,440.14$17,034.24
116Jan 2031$897.16$522.36$1,419.52$209,450.41
117Feb 2031$899.38$520.14$1,419.52$208,551.03
118Mar 2031$901.62$517.90$1,419.52$207,649.41
119Apr 2031$903.86$515.66$1,419.52$206,745.55
120May 2031$906.10$513.42$1,419.52$205,839.45
121Jun 2031$908.35$511.17$1,419.52$204,931.10
122Jul 2031$910.61$508.91$1,419.52$204,020.49
123Aug 2031$912.87$506.65$1,419.52$203,107.62
124Sep 2031$915.14$504.38$1,419.52$202,192.48
125Oct 2031$917.41$502.11$1,419.52$201,275.07
126Nov 2031$919.69$499.83$1,419.52$200,355.38
127Dec 2031$921.97$497.55$1,419.52$199,433.41
2031 Total$10,914.16$6,120.08$17,034.24
128Jan 2032$924.26$495.26$1,419.52$198,509.15
129Feb 2032$926.56$492.96$1,419.52$197,582.59
130Mar 2032$928.86$490.66$1,419.52$196,653.73
131Apr 2032$931.16$488.36$1,419.52$195,722.57
132May 2032$933.48$486.04$1,419.52$194,789.09
133Jun 2032$935.79$483.73$1,419.52$193,853.30
134Jul 2032$938.12$481.40$1,419.52$192,915.18
135Aug 2032$940.45$479.07$1,419.52$191,974.73
136Sep 2032$942.78$476.74$1,419.52$191,031.95
137Oct 2032$945.12$474.40$1,419.52$190,086.83
138Nov 2032$947.47$472.05$1,419.52$189,139.36
139Dec 2032$949.82$469.70$1,419.52$188,189.54
2032 Total$11,243.87$5,790.37$17,034.24
140Jan 2033$952.18$467.34$1,419.52$187,237.36
141Feb 2033$954.55$464.97$1,419.52$186,282.81
142Mar 2033$956.92$462.60$1,419.52$185,325.89
143Apr 2033$959.29$460.23$1,419.52$184,366.60
144May 2033$961.68$457.84$1,419.52$183,404.92
145Jun 2033$964.06$455.46$1,419.52$182,440.86
146Jul 2033$966.46$453.06$1,419.52$181,474.40
147Aug 2033$968.86$450.66$1,419.52$180,505.54
148Sep 2033$971.26$448.26$1,419.52$179,534.28
149Oct 2033$973.68$445.84$1,419.52$178,560.60
150Nov 2033$976.09$443.43$1,419.52$177,584.51
151Dec 2033$978.52$441.00$1,419.52$176,605.99
2033 Total$11,583.55$5,450.69$17,034.24
152Jan 2034$980.95$438.57$1,419.52$175,625.04
153Feb 2034$983.38$436.14$1,419.52$174,641.66
154Mar 2034$985.83$433.69$1,419.52$173,655.83
155Apr 2034$988.27$431.25$1,419.52$172,667.56
156May 2034$990.73$428.79$1,419.52$171,676.83
157Jun 2034$993.19$426.33$1,419.52$170,683.64
158Jul 2034$995.66$423.86$1,419.52$169,687.98
159Aug 2034$998.13$421.39$1,419.52$168,689.85
160Sep 2034$1,000.61$418.91$1,419.52$167,689.24
161Oct 2034$1,003.09$416.43$1,419.52$166,686.15
162Nov 2034$1,005.58$413.94$1,419.52$165,680.57
163Dec 2034$1,008.08$411.44$1,419.52$164,672.49
2034 Total$11,933.5$5,100.74$17,034.24
164Jan 2035$1,010.58$408.94$1,419.52$163,661.91
165Feb 2035$1,013.09$406.43$1,419.52$162,648.82
166Mar 2035$1,015.61$403.91$1,419.52$161,633.21
167Apr 2035$1,018.13$401.39$1,419.52$160,615.08
168May 2035$1,020.66$398.86$1,419.52$159,594.42
169Jun 2035$1,023.19$396.33$1,419.52$158,571.23
170Jul 2035$1,025.73$393.79$1,419.52$157,545.50
171Aug 2035$1,028.28$391.24$1,419.52$156,517.22
172Sep 2035$1,030.84$388.68$1,419.52$155,486.38
173Oct 2035$1,033.40$386.12$1,419.52$154,452.98
174Nov 2035$1,035.96$383.56$1,419.52$153,417.02
175Dec 2035$1,038.53$380.99$1,419.52$152,378.49
2035 Total$12,294$4,740.24$17,034.24
176Jan 2036$1,041.11$378.41$1,419.52$151,337.38
177Feb 2036$1,043.70$375.82$1,419.52$150,293.68
178Mar 2036$1,046.29$373.23$1,419.52$149,247.39
179Apr 2036$1,048.89$370.63$1,419.52$148,198.50
180May 2036$1,051.49$368.03$1,419.52$147,147.01
181Jun 2036$1,054.10$365.42$1,419.52$146,092.91
182Jul 2036$1,056.72$362.80$1,419.52$145,036.19
183Aug 2036$1,059.35$360.17$1,419.52$143,976.84
184Sep 2036$1,061.98$357.54$1,419.52$142,914.86
185Oct 2036$1,064.61$354.91$1,419.52$141,850.25
186Nov 2036$1,067.26$352.26$1,419.52$140,782.99
187Dec 2036$1,069.91$349.61$1,419.52$139,713.08
2036 Total$12,665.41$4,368.83$17,034.24
188Jan 2037$1,072.57$346.95$1,419.52$138,640.51
189Feb 2037$1,075.23$344.29$1,419.52$137,565.28
190Mar 2037$1,077.90$341.62$1,419.52$136,487.38
191Apr 2037$1,080.58$338.94$1,419.52$135,406.80
192May 2037$1,083.26$336.26$1,419.52$134,323.54
193Jun 2037$1,085.95$333.57$1,419.52$133,237.59
194Jul 2037$1,088.65$330.87$1,419.52$132,148.94
195Aug 2037$1,091.35$328.17$1,419.52$131,057.59
196Sep 2037$1,094.06$325.46$1,419.52$129,963.53
197Oct 2037$1,096.78$322.74$1,419.52$128,866.75
198Nov 2037$1,099.50$320.02$1,419.52$127,767.25
199Dec 2037$1,102.23$317.29$1,419.52$126,665.02
2037 Total$13,048.06$3,986.18$17,034.24
200Jan 2038$1,104.97$314.55$1,419.52$125,560.05
201Feb 2038$1,107.71$311.81$1,419.52$124,452.34
202Mar 2038$1,110.46$309.06$1,419.52$123,341.88
203Apr 2038$1,113.22$306.30$1,419.52$122,228.66
204May 2038$1,115.99$303.53$1,419.52$121,112.67
205Jun 2038$1,118.76$300.76$1,419.52$119,993.91
206Jul 2038$1,121.54$297.98$1,419.52$118,872.37
207Aug 2038$1,124.32$295.20$1,419.52$117,748.05
208Sep 2038$1,127.11$292.41$1,419.52$116,620.94
209Oct 2038$1,129.91$289.61$1,419.52$115,491.03
210Nov 2038$1,132.72$286.80$1,419.52$114,358.31
211Dec 2038$1,135.53$283.99$1,419.52$113,222.78
2038 Total$13,442.24$3,592$17,034.24
212Jan 2039$1,138.35$281.17$1,419.52$112,084.43
213Feb 2039$1,141.18$278.34$1,419.52$110,943.25
214Mar 2039$1,144.01$275.51$1,419.52$109,799.24
215Apr 2039$1,146.85$272.67$1,419.52$108,652.39
216May 2039$1,149.70$269.82$1,419.52$107,502.69
217Jun 2039$1,152.55$266.97$1,419.52$106,350.14
218Jul 2039$1,155.42$264.10$1,419.52$105,194.72
219Aug 2039$1,158.29$261.23$1,419.52$104,036.43
220Sep 2039$1,161.16$258.36$1,419.52$102,875.27
221Oct 2039$1,164.05$255.47$1,419.52$101,711.22
222Nov 2039$1,166.94$252.58$1,419.52$100,544.28
223Dec 2039$1,169.84$249.68$1,419.52$99,374.44
2039 Total$13,848.34$3,185.9$17,034.24
224Jan 2040$1,172.74$246.78$1,419.52$98,201.70
225Feb 2040$1,175.65$243.87$1,419.52$97,026.05
226Mar 2040$1,178.57$240.95$1,419.52$95,847.48
227Apr 2040$1,181.50$238.02$1,419.52$94,665.98
228May 2040$1,184.43$235.09$1,419.52$93,481.55
229Jun 2040$1,187.37$232.15$1,419.52$92,294.18
230Jul 2040$1,190.32$229.20$1,419.52$91,103.86
231Aug 2040$1,193.28$226.24$1,419.52$89,910.58
232Sep 2040$1,196.24$223.28$1,419.52$88,714.34
233Oct 2040$1,199.21$220.31$1,419.52$87,515.13
234Nov 2040$1,202.19$217.33$1,419.52$86,312.94
235Dec 2040$1,205.18$214.34$1,419.52$85,107.76
2040 Total$14,266.68$2,767.56$17,034.24
236Jan 2041$1,208.17$211.35$1,419.52$83,899.59
237Feb 2041$1,211.17$208.35$1,419.52$82,688.42
238Mar 2041$1,214.18$205.34$1,419.52$81,474.24
239Apr 2041$1,217.19$202.33$1,419.52$80,257.05
240May 2041$1,220.21$199.31$1,419.52$79,036.84
241Jun 2041$1,223.25$196.27$1,419.52$77,813.59
242Jul 2041$1,226.28$193.24$1,419.52$76,587.31
243Aug 2041$1,229.33$190.19$1,419.52$75,357.98
244Sep 2041$1,232.38$187.14$1,419.52$74,125.60
245Oct 2041$1,235.44$184.08$1,419.52$72,890.16
246Nov 2041$1,238.51$181.01$1,419.52$71,651.65
247Dec 2041$1,241.59$177.93$1,419.52$70,410.06
2041 Total$14,697.7$2,336.54$17,034.24
248Jan 2042$1,244.67$174.85$1,419.52$69,165.39
249Feb 2042$1,247.76$171.76$1,419.52$67,917.63
250Mar 2042$1,250.86$168.66$1,419.52$66,666.77
251Apr 2042$1,253.96$165.56$1,419.52$65,412.81
252May 2042$1,257.08$162.44$1,419.52$64,155.73
253Jun 2042$1,260.20$159.32$1,419.52$62,895.53
254Jul 2042$1,263.33$156.19$1,419.52$61,632.20
255Aug 2042$1,266.47$153.05$1,419.52$60,365.73
256Sep 2042$1,269.61$149.91$1,419.52$59,096.12
257Oct 2042$1,272.76$146.76$1,419.52$57,823.36
258Nov 2042$1,275.93$143.59$1,419.52$56,547.43
259Dec 2042$1,279.09$140.43$1,419.52$55,268.34
2042 Total$15,141.72$1,892.52$17,034.24
260Jan 2043$1,282.27$137.25$1,419.52$53,986.07
261Feb 2043$1,285.45$134.07$1,419.52$52,700.62
262Mar 2043$1,288.65$130.87$1,419.52$51,411.97
263Apr 2043$1,291.85$127.67$1,419.52$50,120.12
264May 2043$1,295.06$124.46$1,419.52$48,825.06
265Jun 2043$1,298.27$121.25$1,419.52$47,526.79
266Jul 2043$1,301.50$118.02$1,419.52$46,225.29
267Aug 2043$1,304.73$114.79$1,419.52$44,920.56
268Sep 2043$1,307.97$111.55$1,419.52$43,612.59
269Oct 2043$1,311.22$108.30$1,419.52$42,301.37
270Nov 2043$1,314.47$105.05$1,419.52$40,986.90
271Dec 2043$1,317.74$101.78$1,419.52$39,669.16
2043 Total$15,599.18$1,435.06$17,034.24
272Jan 2044$1,321.01$98.51$1,419.52$38,348.15
273Feb 2044$1,324.29$95.23$1,419.52$37,023.86
274Mar 2044$1,327.58$91.94$1,419.52$35,696.28
275Apr 2044$1,330.87$88.65$1,419.52$34,365.41
276May 2044$1,334.18$85.34$1,419.52$33,031.23
277Jun 2044$1,337.49$82.03$1,419.52$31,693.74
278Jul 2044$1,340.81$78.71$1,419.52$30,352.93
279Aug 2044$1,344.14$75.38$1,419.52$29,008.79
280Sep 2044$1,347.48$72.04$1,419.52$27,661.31
281Oct 2044$1,350.83$68.69$1,419.52$26,310.48
282Nov 2044$1,354.18$65.34$1,419.52$24,956.30
283Dec 2044$1,357.55$61.97$1,419.52$23,598.75
2044 Total$16,070.41$963.83$17,034.24
284Jan 2045$1,360.92$58.60$1,419.52$22,237.83
285Feb 2045$1,364.30$55.22$1,419.52$20,873.53
286Mar 2045$1,367.68$51.84$1,419.52$19,505.85
287Apr 2045$1,371.08$48.44$1,419.52$18,134.77
288May 2045$1,374.49$45.03$1,419.52$16,760.28
289Jun 2045$1,377.90$41.62$1,419.52$15,382.38
290Jul 2045$1,381.32$38.20$1,419.52$14,001.06
291Aug 2045$1,384.75$34.77$1,419.52$12,616.31
292Sep 2045$1,388.19$31.33$1,419.52$11,228.12
293Oct 2045$1,391.64$27.88$1,419.52$9,836.48
294Nov 2045$1,395.09$24.43$1,419.52$8,441.39
295Dec 2045$1,398.56$20.96$1,419.52$7,042.83
2045 Total$16,555.92$478.32$17,034.24
296Jan 2046$1,402.03$17.49$1,419.52$5,640.80
297Feb 2046$1,405.51$14.01$1,419.52$4,235.29
298Mar 2046$1,409.00$10.52$1,419.52$2,826.29
299Apr 2046$1,412.50$7.02$1,419.52$1,413.79
300May 2046$1,413.79$3.51$1,417.30$0.00
2046 Total$7,042.83$52.55$7,095.38