Borrow amount

$300,000

Advertised Rate

1.84

% p.a

Fixed - 2 years

Loan term
25 Years
Bank of Melbourne
Repayment frequency
Monthly
Monthly Repayments
$1,248
Number of repayments
300
Total interest paid
$74,498
Total Repayments

$374,496

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$788.32$460.00$1,248.32$299,211.68
2Jul 2021$789.53$458.79$1,248.32$298,422.15
3Aug 2021$790.74$457.58$1,248.32$297,631.41
4Sep 2021$791.95$456.37$1,248.32$296,839.46
5Oct 2021$793.17$455.15$1,248.32$296,046.29
6Nov 2021$794.38$453.94$1,248.32$295,251.91
7Dec 2021$795.60$452.72$1,248.32$294,456.31
2021 Total$5,543.69$3,194.55$8,738.24
8Jan 2022$796.82$451.50$1,248.32$293,659.49
9Feb 2022$798.04$450.28$1,248.32$292,861.45
10Mar 2022$799.27$449.05$1,248.32$292,062.18
11Apr 2022$800.49$447.83$1,248.32$291,261.69
12May 2022$801.72$446.60$1,248.32$290,459.97
13Jun 2022$802.95$445.37$1,248.32$289,657.02
14Jul 2022$804.18$444.14$1,248.32$288,852.84
15Aug 2022$805.41$442.91$1,248.32$288,047.43
16Sep 2022$806.65$441.67$1,248.32$287,240.78
17Oct 2022$807.88$440.44$1,248.32$286,432.90
18Nov 2022$809.12$439.20$1,248.32$285,623.78
19Dec 2022$810.36$437.96$1,248.32$284,813.42
2022 Total$9,642.89$5,336.95$14,979.84
20Jan 2023$811.61$436.71$1,248.32$284,001.81
21Feb 2023$812.85$435.47$1,248.32$283,188.96
22Mar 2023$814.10$434.22$1,248.32$282,374.86
23Apr 2023$815.35$432.97$1,248.32$281,559.51
24May 2023$816.60$431.72$1,248.32$280,742.91
25Jun 2023$817.85$430.47$1,248.32$279,925.06
26Jul 2023$819.10$429.22$1,248.32$279,105.96
27Aug 2023$820.36$427.96$1,248.32$278,285.60
28Sep 2023$821.62$426.70$1,248.32$277,463.98
29Oct 2023$822.88$425.44$1,248.32$276,641.10
30Nov 2023$824.14$424.18$1,248.32$275,816.96
31Dec 2023$825.40$422.92$1,248.32$274,991.56
2023 Total$9,821.86$5,157.98$14,979.84
32Jan 2024$826.67$421.65$1,248.32$274,164.89
33Feb 2024$827.93$420.39$1,248.32$273,336.96
34Mar 2024$829.20$419.12$1,248.32$272,507.76
35Apr 2024$830.47$417.85$1,248.32$271,677.29
36May 2024$831.75$416.57$1,248.32$270,845.54
37Jun 2024$833.02$415.30$1,248.32$270,012.52
38Jul 2024$834.30$414.02$1,248.32$269,178.22
39Aug 2024$835.58$412.74$1,248.32$268,342.64
40Sep 2024$836.86$411.46$1,248.32$267,505.78
41Oct 2024$838.14$410.18$1,248.32$266,667.64
42Nov 2024$839.43$408.89$1,248.32$265,828.21
43Dec 2024$840.72$407.60$1,248.32$264,987.49
2024 Total$10,004.07$4,975.77$14,979.84
44Jan 2025$842.01$406.31$1,248.32$264,145.48
45Feb 2025$843.30$405.02$1,248.32$263,302.18
46Mar 2025$844.59$403.73$1,248.32$262,457.59
47Apr 2025$845.89$402.43$1,248.32$261,611.70
48May 2025$847.18$401.14$1,248.32$260,764.52
49Jun 2025$848.48$399.84$1,248.32$259,916.04
50Jul 2025$849.78$398.54$1,248.32$259,066.26
51Aug 2025$851.09$397.23$1,248.32$258,215.17
52Sep 2025$852.39$395.93$1,248.32$257,362.78
53Oct 2025$853.70$394.62$1,248.32$256,509.08
54Nov 2025$855.01$393.31$1,248.32$255,654.07
55Dec 2025$856.32$392.00$1,248.32$254,797.75
2025 Total$10,189.74$4,790.1$14,979.84
56Jan 2026$857.63$390.69$1,248.32$253,940.12
57Feb 2026$858.95$389.37$1,248.32$253,081.17
58Mar 2026$860.26$388.06$1,248.32$252,220.91
59Apr 2026$861.58$386.74$1,248.32$251,359.33
60May 2026$862.90$385.42$1,248.32$250,496.43
61Jun 2026$864.23$384.09$1,248.32$249,632.20
62Jul 2026$865.55$382.77$1,248.32$248,766.65
63Aug 2026$866.88$381.44$1,248.32$247,899.77
64Sep 2026$868.21$380.11$1,248.32$247,031.56
65Oct 2026$869.54$378.78$1,248.32$246,162.02
66Nov 2026$870.87$377.45$1,248.32$245,291.15
67Dec 2026$872.21$376.11$1,248.32$244,418.94
2026 Total$10,378.81$4,601.03$14,979.84
68Jan 2027$873.54$374.78$1,248.32$243,545.40
69Feb 2027$874.88$373.44$1,248.32$242,670.52
70Mar 2027$876.23$372.09$1,248.32$241,794.29
71Apr 2027$877.57$370.75$1,248.32$240,916.72
72May 2027$878.91$369.41$1,248.32$240,037.81
73Jun 2027$880.26$368.06$1,248.32$239,157.55
74Jul 2027$881.61$366.71$1,248.32$238,275.94
75Aug 2027$882.96$365.36$1,248.32$237,392.98
76Sep 2027$884.32$364.00$1,248.32$236,508.66
77Oct 2027$885.67$362.65$1,248.32$235,622.99
78Nov 2027$887.03$361.29$1,248.32$234,735.96
79Dec 2027$888.39$359.93$1,248.32$233,847.57
2027 Total$10,571.37$4,408.47$14,979.84
80Jan 2028$889.75$358.57$1,248.32$232,957.82
81Feb 2028$891.12$357.20$1,248.32$232,066.70
82Mar 2028$892.48$355.84$1,248.32$231,174.22
83Apr 2028$893.85$354.47$1,248.32$230,280.37
84May 2028$895.22$353.10$1,248.32$229,385.15
85Jun 2028$896.60$351.72$1,248.32$228,488.55
86Jul 2028$897.97$350.35$1,248.32$227,590.58
87Aug 2028$899.35$348.97$1,248.32$226,691.23
88Sep 2028$900.73$347.59$1,248.32$225,790.50
89Oct 2028$902.11$346.21$1,248.32$224,888.39
90Nov 2028$903.49$344.83$1,248.32$223,984.90
91Dec 2028$904.88$343.44$1,248.32$223,080.02
2028 Total$10,767.55$4,212.29$14,979.84
92Jan 2029$906.26$342.06$1,248.32$222,173.76
93Feb 2029$907.65$340.67$1,248.32$221,266.11
94Mar 2029$909.05$339.27$1,248.32$220,357.06
95Apr 2029$910.44$337.88$1,248.32$219,446.62
96May 2029$911.84$336.48$1,248.32$218,534.78
97Jun 2029$913.23$335.09$1,248.32$217,621.55
98Jul 2029$914.63$333.69$1,248.32$216,706.92
99Aug 2029$916.04$332.28$1,248.32$215,790.88
100Sep 2029$917.44$330.88$1,248.32$214,873.44
101Oct 2029$918.85$329.47$1,248.32$213,954.59
102Nov 2029$920.26$328.06$1,248.32$213,034.33
103Dec 2029$921.67$326.65$1,248.32$212,112.66
2029 Total$10,967.36$4,012.48$14,979.84
104Jan 2030$923.08$325.24$1,248.32$211,189.58
105Feb 2030$924.50$323.82$1,248.32$210,265.08
106Mar 2030$925.91$322.41$1,248.32$209,339.17
107Apr 2030$927.33$320.99$1,248.32$208,411.84
108May 2030$928.76$319.56$1,248.32$207,483.08
109Jun 2030$930.18$318.14$1,248.32$206,552.90
110Jul 2030$931.61$316.71$1,248.32$205,621.29
111Aug 2030$933.03$315.29$1,248.32$204,688.26
112Sep 2030$934.46$313.86$1,248.32$203,753.80
113Oct 2030$935.90$312.42$1,248.32$202,817.90
114Nov 2030$937.33$310.99$1,248.32$201,880.57
115Dec 2030$938.77$309.55$1,248.32$200,941.80
2030 Total$11,170.86$3,808.98$14,979.84
116Jan 2031$940.21$308.11$1,248.32$200,001.59
117Feb 2031$941.65$306.67$1,248.32$199,059.94
118Mar 2031$943.09$305.23$1,248.32$198,116.85
119Apr 2031$944.54$303.78$1,248.32$197,172.31
120May 2031$945.99$302.33$1,248.32$196,226.32
121Jun 2031$947.44$300.88$1,248.32$195,278.88
122Jul 2031$948.89$299.43$1,248.32$194,329.99
123Aug 2031$950.35$297.97$1,248.32$193,379.64
124Sep 2031$951.80$296.52$1,248.32$192,427.84
125Oct 2031$953.26$295.06$1,248.32$191,474.58
126Nov 2031$954.73$293.59$1,248.32$190,519.85
127Dec 2031$956.19$292.13$1,248.32$189,563.66
2031 Total$11,378.14$3,601.7$14,979.84
128Jan 2032$957.66$290.66$1,248.32$188,606.00
129Feb 2032$959.12$289.20$1,248.32$187,646.88
130Mar 2032$960.59$287.73$1,248.32$186,686.29
131Apr 2032$962.07$286.25$1,248.32$185,724.22
132May 2032$963.54$284.78$1,248.32$184,760.68
133Jun 2032$965.02$283.30$1,248.32$183,795.66
134Jul 2032$966.50$281.82$1,248.32$182,829.16
135Aug 2032$967.98$280.34$1,248.32$181,861.18
136Sep 2032$969.47$278.85$1,248.32$180,891.71
137Oct 2032$970.95$277.37$1,248.32$179,920.76
138Nov 2032$972.44$275.88$1,248.32$178,948.32
139Dec 2032$973.93$274.39$1,248.32$177,974.39
2032 Total$11,589.27$3,390.57$14,979.84
140Jan 2033$975.43$272.89$1,248.32$176,998.96
141Feb 2033$976.92$271.40$1,248.32$176,022.04
142Mar 2033$978.42$269.90$1,248.32$175,043.62
143Apr 2033$979.92$268.40$1,248.32$174,063.70
144May 2033$981.42$266.90$1,248.32$173,082.28
145Jun 2033$982.93$265.39$1,248.32$172,099.35
146Jul 2033$984.43$263.89$1,248.32$171,114.92
147Aug 2033$985.94$262.38$1,248.32$170,128.98
148Sep 2033$987.46$260.86$1,248.32$169,141.52
149Oct 2033$988.97$259.35$1,248.32$168,152.55
150Nov 2033$990.49$257.83$1,248.32$167,162.06
151Dec 2033$992.00$256.32$1,248.32$166,170.06
2033 Total$11,804.33$3,175.51$14,979.84
152Jan 2034$993.53$254.79$1,248.32$165,176.53
153Feb 2034$995.05$253.27$1,248.32$164,181.48
154Mar 2034$996.58$251.74$1,248.32$163,184.90
155Apr 2034$998.10$250.22$1,248.32$162,186.80
156May 2034$999.63$248.69$1,248.32$161,187.17
157Jun 2034$1,001.17$247.15$1,248.32$160,186.00
158Jul 2034$1,002.70$245.62$1,248.32$159,183.30
159Aug 2034$1,004.24$244.08$1,248.32$158,179.06
160Sep 2034$1,005.78$242.54$1,248.32$157,173.28
161Oct 2034$1,007.32$241.00$1,248.32$156,165.96
162Nov 2034$1,008.87$239.45$1,248.32$155,157.09
163Dec 2034$1,010.41$237.91$1,248.32$154,146.68
2034 Total$12,023.38$2,956.46$14,979.84
164Jan 2035$1,011.96$236.36$1,248.32$153,134.72
165Feb 2035$1,013.51$234.81$1,248.32$152,121.21
166Mar 2035$1,015.07$233.25$1,248.32$151,106.14
167Apr 2035$1,016.62$231.70$1,248.32$150,089.52
168May 2035$1,018.18$230.14$1,248.32$149,071.34
169Jun 2035$1,019.74$228.58$1,248.32$148,051.60
170Jul 2035$1,021.31$227.01$1,248.32$147,030.29
171Aug 2035$1,022.87$225.45$1,248.32$146,007.42
172Sep 2035$1,024.44$223.88$1,248.32$144,982.98
173Oct 2035$1,026.01$222.31$1,248.32$143,956.97
174Nov 2035$1,027.59$220.73$1,248.32$142,929.38
175Dec 2035$1,029.16$219.16$1,248.32$141,900.22
2035 Total$12,246.46$2,733.38$14,979.84
176Jan 2036$1,030.74$217.58$1,248.32$140,869.48
177Feb 2036$1,032.32$216.00$1,248.32$139,837.16
178Mar 2036$1,033.90$214.42$1,248.32$138,803.26
179Apr 2036$1,035.49$212.83$1,248.32$137,767.77
180May 2036$1,037.08$211.24$1,248.32$136,730.69
181Jun 2036$1,038.67$209.65$1,248.32$135,692.02
182Jul 2036$1,040.26$208.06$1,248.32$134,651.76
183Aug 2036$1,041.85$206.47$1,248.32$133,609.91
184Sep 2036$1,043.45$204.87$1,248.32$132,566.46
185Oct 2036$1,045.05$203.27$1,248.32$131,521.41
186Nov 2036$1,046.65$201.67$1,248.32$130,474.76
187Dec 2036$1,048.26$200.06$1,248.32$129,426.50
2036 Total$12,473.72$2,506.12$14,979.84
188Jan 2037$1,049.87$198.45$1,248.32$128,376.63
189Feb 2037$1,051.48$196.84$1,248.32$127,325.15
190Mar 2037$1,053.09$195.23$1,248.32$126,272.06
191Apr 2037$1,054.70$193.62$1,248.32$125,217.36
192May 2037$1,056.32$192.00$1,248.32$124,161.04
193Jun 2037$1,057.94$190.38$1,248.32$123,103.10
194Jul 2037$1,059.56$188.76$1,248.32$122,043.54
195Aug 2037$1,061.19$187.13$1,248.32$120,982.35
196Sep 2037$1,062.81$185.51$1,248.32$119,919.54
197Oct 2037$1,064.44$183.88$1,248.32$118,855.10
198Nov 2037$1,066.08$182.24$1,248.32$117,789.02
199Dec 2037$1,067.71$180.61$1,248.32$116,721.31
2037 Total$12,705.19$2,274.65$14,979.84
200Jan 2038$1,069.35$178.97$1,248.32$115,651.96
201Feb 2038$1,070.99$177.33$1,248.32$114,580.97
202Mar 2038$1,072.63$175.69$1,248.32$113,508.34
203Apr 2038$1,074.27$174.05$1,248.32$112,434.07
204May 2038$1,075.92$172.40$1,248.32$111,358.15
205Jun 2038$1,077.57$170.75$1,248.32$110,280.58
206Jul 2038$1,079.22$169.10$1,248.32$109,201.36
207Aug 2038$1,080.88$167.44$1,248.32$108,120.48
208Sep 2038$1,082.54$165.78$1,248.32$107,037.94
209Oct 2038$1,084.20$164.12$1,248.32$105,953.74
210Nov 2038$1,085.86$162.46$1,248.32$104,867.88
211Dec 2038$1,087.52$160.80$1,248.32$103,780.36
2038 Total$12,940.95$2,038.89$14,979.84
212Jan 2039$1,089.19$159.13$1,248.32$102,691.17
213Feb 2039$1,090.86$157.46$1,248.32$101,600.31
214Mar 2039$1,092.53$155.79$1,248.32$100,507.78
215Apr 2039$1,094.21$154.11$1,248.32$99,413.57
216May 2039$1,095.89$152.43$1,248.32$98,317.68
217Jun 2039$1,097.57$150.75$1,248.32$97,220.11
218Jul 2039$1,099.25$149.07$1,248.32$96,120.86
219Aug 2039$1,100.93$147.39$1,248.32$95,019.93
220Sep 2039$1,102.62$145.70$1,248.32$93,917.31
221Oct 2039$1,104.31$144.01$1,248.32$92,813.00
222Nov 2039$1,106.01$142.31$1,248.32$91,706.99
223Dec 2039$1,107.70$140.62$1,248.32$90,599.29
2039 Total$13,181.07$1,798.77$14,979.84
224Jan 2040$1,109.40$138.92$1,248.32$89,489.89
225Feb 2040$1,111.10$137.22$1,248.32$88,378.79
226Mar 2040$1,112.81$135.51$1,248.32$87,265.98
227Apr 2040$1,114.51$133.81$1,248.32$86,151.47
228May 2040$1,116.22$132.10$1,248.32$85,035.25
229Jun 2040$1,117.93$130.39$1,248.32$83,917.32
230Jul 2040$1,119.65$128.67$1,248.32$82,797.67
231Aug 2040$1,121.36$126.96$1,248.32$81,676.31
232Sep 2040$1,123.08$125.24$1,248.32$80,553.23
233Oct 2040$1,124.81$123.51$1,248.32$79,428.42
234Nov 2040$1,126.53$121.79$1,248.32$78,301.89
235Dec 2040$1,128.26$120.06$1,248.32$77,173.63
2040 Total$13,425.66$1,554.18$14,979.84
236Jan 2041$1,129.99$118.33$1,248.32$76,043.64
237Feb 2041$1,131.72$116.60$1,248.32$74,911.92
238Mar 2041$1,133.46$114.86$1,248.32$73,778.46
239Apr 2041$1,135.19$113.13$1,248.32$72,643.27
240May 2041$1,136.93$111.39$1,248.32$71,506.34
241Jun 2041$1,138.68$109.64$1,248.32$70,367.66
242Jul 2041$1,140.42$107.90$1,248.32$69,227.24
243Aug 2041$1,142.17$106.15$1,248.32$68,085.07
244Sep 2041$1,143.92$104.40$1,248.32$66,941.15
245Oct 2041$1,145.68$102.64$1,248.32$65,795.47
246Nov 2041$1,147.43$100.89$1,248.32$64,648.04
247Dec 2041$1,149.19$99.13$1,248.32$63,498.85
2041 Total$13,674.78$1,305.06$14,979.84
248Jan 2042$1,150.96$97.36$1,248.32$62,347.89
249Feb 2042$1,152.72$95.60$1,248.32$61,195.17
250Mar 2042$1,154.49$93.83$1,248.32$60,040.68
251Apr 2042$1,156.26$92.06$1,248.32$58,884.42
252May 2042$1,158.03$90.29$1,248.32$57,726.39
253Jun 2042$1,159.81$88.51$1,248.32$56,566.58
254Jul 2042$1,161.58$86.74$1,248.32$55,405.00
255Aug 2042$1,163.37$84.95$1,248.32$54,241.63
256Sep 2042$1,165.15$83.17$1,248.32$53,076.48
257Oct 2042$1,166.94$81.38$1,248.32$51,909.54
258Nov 2042$1,168.73$79.59$1,248.32$50,740.81
259Dec 2042$1,170.52$77.80$1,248.32$49,570.29
2042 Total$13,928.56$1,051.28$14,979.84
260Jan 2043$1,172.31$76.01$1,248.32$48,397.98
261Feb 2043$1,174.11$74.21$1,248.32$47,223.87
262Mar 2043$1,175.91$72.41$1,248.32$46,047.96
263Apr 2043$1,177.71$70.61$1,248.32$44,870.25
264May 2043$1,179.52$68.80$1,248.32$43,690.73
265Jun 2043$1,181.33$66.99$1,248.32$42,509.40
266Jul 2043$1,183.14$65.18$1,248.32$41,326.26
267Aug 2043$1,184.95$63.37$1,248.32$40,141.31
268Sep 2043$1,186.77$61.55$1,248.32$38,954.54
269Oct 2043$1,188.59$59.73$1,248.32$37,765.95
270Nov 2043$1,190.41$57.91$1,248.32$36,575.54
271Dec 2043$1,192.24$56.08$1,248.32$35,383.30
2043 Total$14,186.99$792.85$14,979.84
272Jan 2044$1,194.07$54.25$1,248.32$34,189.23
273Feb 2044$1,195.90$52.42$1,248.32$32,993.33
274Mar 2044$1,197.73$50.59$1,248.32$31,795.60
275Apr 2044$1,199.57$48.75$1,248.32$30,596.03
276May 2044$1,201.41$46.91$1,248.32$29,394.62
277Jun 2044$1,203.25$45.07$1,248.32$28,191.37
278Jul 2044$1,205.09$43.23$1,248.32$26,986.28
279Aug 2044$1,206.94$41.38$1,248.32$25,779.34
280Sep 2044$1,208.79$39.53$1,248.32$24,570.55
281Oct 2044$1,210.65$37.67$1,248.32$23,359.90
282Nov 2044$1,212.50$35.82$1,248.32$22,147.40
283Dec 2044$1,214.36$33.96$1,248.32$20,933.04
2044 Total$14,450.26$529.58$14,979.84
284Jan 2045$1,216.22$32.10$1,248.32$19,716.82
285Feb 2045$1,218.09$30.23$1,248.32$18,498.73
286Mar 2045$1,219.96$28.36$1,248.32$17,278.77
287Apr 2045$1,221.83$26.49$1,248.32$16,056.94
288May 2045$1,223.70$24.62$1,248.32$14,833.24
289Jun 2045$1,225.58$22.74$1,248.32$13,607.66
290Jul 2045$1,227.45$20.87$1,248.32$12,380.21
291Aug 2045$1,229.34$18.98$1,248.32$11,150.87
292Sep 2045$1,231.22$17.10$1,248.32$9,919.65
293Oct 2045$1,233.11$15.21$1,248.32$8,686.54
294Nov 2045$1,235.00$13.32$1,248.32$7,451.54
295Dec 2045$1,236.89$11.43$1,248.32$6,214.65
2045 Total$14,718.39$261.45$14,979.84
296Jan 2046$1,238.79$9.53$1,248.32$4,975.86
297Feb 2046$1,240.69$7.63$1,248.32$3,735.17
298Mar 2046$1,242.59$5.73$1,248.32$2,492.58
299Apr 2046$1,244.50$3.82$1,248.32$1,248.08
300May 2046$1,246.41$1.91$1,248.32$1.67
2046 Total$6,212.98$28.62$6,241.6