Borrow amount

$300,000

Advertised Rate

1.98%

p.a Fixed - 3 years

Loan term
25 Years
Bank of Melbourne
Repayment frequency
Monthly
Monthly Repayments
$1,269
Number of repayments
300
Total interest paid
$80,594
Total Repayments

$380,592

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$773.64$495.00$1,268.64$299,226.36
2Jun 2021$774.92$493.72$1,268.64$298,451.44
3Jul 2021$776.20$492.44$1,268.64$297,675.24
4Aug 2021$777.48$491.16$1,268.64$296,897.76
5Sep 2021$778.76$489.88$1,268.64$296,119.00
6Oct 2021$780.04$488.60$1,268.64$295,338.96
7Nov 2021$781.33$487.31$1,268.64$294,557.63
8Dec 2021$782.62$486.02$1,268.64$293,775.01
2021 Total$6,224.99$3,924.13$10,149.12
9Jan 2022$783.91$484.73$1,268.64$292,991.10
10Feb 2022$785.20$483.44$1,268.64$292,205.90
11Mar 2022$786.50$482.14$1,268.64$291,419.40
12Apr 2022$787.80$480.84$1,268.64$290,631.60
13May 2022$789.10$479.54$1,268.64$289,842.50
14Jun 2022$790.40$478.24$1,268.64$289,052.10
15Jul 2022$791.70$476.94$1,268.64$288,260.40
16Aug 2022$793.01$475.63$1,268.64$287,467.39
17Sep 2022$794.32$474.32$1,268.64$286,673.07
18Oct 2022$795.63$473.01$1,268.64$285,877.44
19Nov 2022$796.94$471.70$1,268.64$285,080.50
20Dec 2022$798.26$470.38$1,268.64$284,282.24
2022 Total$9,492.77$5,730.91$15,223.68
21Jan 2023$799.57$469.07$1,268.64$283,482.67
22Feb 2023$800.89$467.75$1,268.64$282,681.78
23Mar 2023$802.22$466.42$1,268.64$281,879.56
24Apr 2023$803.54$465.10$1,268.64$281,076.02
25May 2023$804.86$463.78$1,268.64$280,271.16
26Jun 2023$806.19$462.45$1,268.64$279,464.97
27Jul 2023$807.52$461.12$1,268.64$278,657.45
28Aug 2023$808.86$459.78$1,268.64$277,848.59
29Sep 2023$810.19$458.45$1,268.64$277,038.40
30Oct 2023$811.53$457.11$1,268.64$276,226.87
31Nov 2023$812.87$455.77$1,268.64$275,414.00
32Dec 2023$814.21$454.43$1,268.64$274,599.79
2023 Total$9,682.45$5,541.23$15,223.68
33Jan 2024$815.55$453.09$1,268.64$273,784.24
34Feb 2024$816.90$451.74$1,268.64$272,967.34
35Mar 2024$818.24$450.40$1,268.64$272,149.10
36Apr 2024$819.59$449.05$1,268.64$271,329.51
37May 2024$820.95$447.69$1,268.64$270,508.56
38Jun 2024$822.30$446.34$1,268.64$269,686.26
39Jul 2024$823.66$444.98$1,268.64$268,862.60
40Aug 2024$825.02$443.62$1,268.64$268,037.58
41Sep 2024$826.38$442.26$1,268.64$267,211.20
42Oct 2024$827.74$440.90$1,268.64$266,383.46
43Nov 2024$829.11$439.53$1,268.64$265,554.35
44Dec 2024$830.48$438.16$1,268.64$264,723.87
2024 Total$9,875.92$5,347.76$15,223.68
45Jan 2025$831.85$436.79$1,268.64$263,892.02
46Feb 2025$833.22$435.42$1,268.64$263,058.80
47Mar 2025$834.59$434.05$1,268.64$262,224.21
48Apr 2025$835.97$432.67$1,268.64$261,388.24
49May 2025$837.35$431.29$1,268.64$260,550.89
50Jun 2025$838.73$429.91$1,268.64$259,712.16
51Jul 2025$840.11$428.53$1,268.64$258,872.05
52Aug 2025$841.50$427.14$1,268.64$258,030.55
53Sep 2025$842.89$425.75$1,268.64$257,187.66
54Oct 2025$844.28$424.36$1,268.64$256,343.38
55Nov 2025$845.67$422.97$1,268.64$255,497.71
56Dec 2025$847.07$421.57$1,268.64$254,650.64
2025 Total$10,073.23$5,150.45$15,223.68
57Jan 2026$848.47$420.17$1,268.64$253,802.17
58Feb 2026$849.87$418.77$1,268.64$252,952.30
59Mar 2026$851.27$417.37$1,268.64$252,101.03
60Apr 2026$852.67$415.97$1,268.64$251,248.36
61May 2026$854.08$414.56$1,268.64$250,394.28
62Jun 2026$855.49$413.15$1,268.64$249,538.79
63Jul 2026$856.90$411.74$1,268.64$248,681.89
64Aug 2026$858.31$410.33$1,268.64$247,823.58
65Sep 2026$859.73$408.91$1,268.64$246,963.85
66Oct 2026$861.15$407.49$1,268.64$246,102.70
67Nov 2026$862.57$406.07$1,268.64$245,240.13
68Dec 2026$863.99$404.65$1,268.64$244,376.14
2026 Total$10,274.5$4,949.18$15,223.68
69Jan 2027$865.42$403.22$1,268.64$243,510.72
70Feb 2027$866.85$401.79$1,268.64$242,643.87
71Mar 2027$868.28$400.36$1,268.64$241,775.59
72Apr 2027$869.71$398.93$1,268.64$240,905.88
73May 2027$871.15$397.49$1,268.64$240,034.73
74Jun 2027$872.58$396.06$1,268.64$239,162.15
75Jul 2027$874.02$394.62$1,268.64$238,288.13
76Aug 2027$875.46$393.18$1,268.64$237,412.67
77Sep 2027$876.91$391.73$1,268.64$236,535.76
78Oct 2027$878.36$390.28$1,268.64$235,657.40
79Nov 2027$879.81$388.83$1,268.64$234,777.59
80Dec 2027$881.26$387.38$1,268.64$233,896.33
2027 Total$10,479.81$4,743.87$15,223.68
81Jan 2028$882.71$385.93$1,268.64$233,013.62
82Feb 2028$884.17$384.47$1,268.64$232,129.45
83Mar 2028$885.63$383.01$1,268.64$231,243.82
84Apr 2028$887.09$381.55$1,268.64$230,356.73
85May 2028$888.55$380.09$1,268.64$229,468.18
86Jun 2028$890.02$378.62$1,268.64$228,578.16
87Jul 2028$891.49$377.15$1,268.64$227,686.67
88Aug 2028$892.96$375.68$1,268.64$226,793.71
89Sep 2028$894.43$374.21$1,268.64$225,899.28
90Oct 2028$895.91$372.73$1,268.64$225,003.37
91Nov 2028$897.38$371.26$1,268.64$224,105.99
92Dec 2028$898.87$369.77$1,268.64$223,207.12
2028 Total$10,689.21$4,534.47$15,223.68
93Jan 2029$900.35$368.29$1,268.64$222,306.77
94Feb 2029$901.83$366.81$1,268.64$221,404.94
95Mar 2029$903.32$365.32$1,268.64$220,501.62
96Apr 2029$904.81$363.83$1,268.64$219,596.81
97May 2029$906.31$362.33$1,268.64$218,690.50
98Jun 2029$907.80$360.84$1,268.64$217,782.70
99Jul 2029$909.30$359.34$1,268.64$216,873.40
100Aug 2029$910.80$357.84$1,268.64$215,962.60
101Sep 2029$912.30$356.34$1,268.64$215,050.30
102Oct 2029$913.81$354.83$1,268.64$214,136.49
103Nov 2029$915.31$353.33$1,268.64$213,221.18
104Dec 2029$916.83$351.81$1,268.64$212,304.35
2029 Total$10,902.77$4,320.91$15,223.68
105Jan 2030$918.34$350.30$1,268.64$211,386.01
106Feb 2030$919.85$348.79$1,268.64$210,466.16
107Mar 2030$921.37$347.27$1,268.64$209,544.79
108Apr 2030$922.89$345.75$1,268.64$208,621.90
109May 2030$924.41$344.23$1,268.64$207,697.49
110Jun 2030$925.94$342.70$1,268.64$206,771.55
111Jul 2030$927.47$341.17$1,268.64$205,844.08
112Aug 2030$929.00$339.64$1,268.64$204,915.08
113Sep 2030$930.53$338.11$1,268.64$203,984.55
114Oct 2030$932.07$336.57$1,268.64$203,052.48
115Nov 2030$933.60$335.04$1,268.64$202,118.88
116Dec 2030$935.14$333.50$1,268.64$201,183.74
2030 Total$11,120.61$4,103.07$15,223.68
117Jan 2031$936.69$331.95$1,268.64$200,247.05
118Feb 2031$938.23$330.41$1,268.64$199,308.82
119Mar 2031$939.78$328.86$1,268.64$198,369.04
120Apr 2031$941.33$327.31$1,268.64$197,427.71
121May 2031$942.88$325.76$1,268.64$196,484.83
122Jun 2031$944.44$324.20$1,268.64$195,540.39
123Jul 2031$946.00$322.64$1,268.64$194,594.39
124Aug 2031$947.56$321.08$1,268.64$193,646.83
125Sep 2031$949.12$319.52$1,268.64$192,697.71
126Oct 2031$950.69$317.95$1,268.64$191,747.02
127Nov 2031$952.26$316.38$1,268.64$190,794.76
128Dec 2031$953.83$314.81$1,268.64$189,840.93
2031 Total$11,342.81$3,880.87$15,223.68
129Jan 2032$955.40$313.24$1,268.64$188,885.53
130Feb 2032$956.98$311.66$1,268.64$187,928.55
131Mar 2032$958.56$310.08$1,268.64$186,969.99
132Apr 2032$960.14$308.50$1,268.64$186,009.85
133May 2032$961.72$306.92$1,268.64$185,048.13
134Jun 2032$963.31$305.33$1,268.64$184,084.82
135Jul 2032$964.90$303.74$1,268.64$183,119.92
136Aug 2032$966.49$302.15$1,268.64$182,153.43
137Sep 2032$968.09$300.55$1,268.64$181,185.34
138Oct 2032$969.68$298.96$1,268.64$180,215.66
139Nov 2032$971.28$297.36$1,268.64$179,244.38
140Dec 2032$972.89$295.75$1,268.64$178,271.49
2032 Total$11,569.44$3,654.24$15,223.68
141Jan 2033$974.49$294.15$1,268.64$177,297.00
142Feb 2033$976.10$292.54$1,268.64$176,320.90
143Mar 2033$977.71$290.93$1,268.64$175,343.19
144Apr 2033$979.32$289.32$1,268.64$174,363.87
145May 2033$980.94$287.70$1,268.64$173,382.93
146Jun 2033$982.56$286.08$1,268.64$172,400.37
147Jul 2033$984.18$284.46$1,268.64$171,416.19
148Aug 2033$985.80$282.84$1,268.64$170,430.39
149Sep 2033$987.43$281.21$1,268.64$169,442.96
150Oct 2033$989.06$279.58$1,268.64$168,453.90
151Nov 2033$990.69$277.95$1,268.64$167,463.21
152Dec 2033$992.33$276.31$1,268.64$166,470.88
2033 Total$11,800.61$3,423.07$15,223.68
153Jan 2034$993.96$274.68$1,268.64$165,476.92
154Feb 2034$995.60$273.04$1,268.64$164,481.32
155Mar 2034$997.25$271.39$1,268.64$163,484.07
156Apr 2034$998.89$269.75$1,268.64$162,485.18
157May 2034$1,000.54$268.10$1,268.64$161,484.64
158Jun 2034$1,002.19$266.45$1,268.64$160,482.45
159Jul 2034$1,003.84$264.80$1,268.64$159,478.61
160Aug 2034$1,005.50$263.14$1,268.64$158,473.11
161Sep 2034$1,007.16$261.48$1,268.64$157,465.95
162Oct 2034$1,008.82$259.82$1,268.64$156,457.13
163Nov 2034$1,010.49$258.15$1,268.64$155,446.64
164Dec 2034$1,012.15$256.49$1,268.64$154,434.49
2034 Total$12,036.39$3,187.29$15,223.68
165Jan 2035$1,013.82$254.82$1,268.64$153,420.67
166Feb 2035$1,015.50$253.14$1,268.64$152,405.17
167Mar 2035$1,017.17$251.47$1,268.64$151,388.00
168Apr 2035$1,018.85$249.79$1,268.64$150,369.15
169May 2035$1,020.53$248.11$1,268.64$149,348.62
170Jun 2035$1,022.21$246.43$1,268.64$148,326.41
171Jul 2035$1,023.90$244.74$1,268.64$147,302.51
172Aug 2035$1,025.59$243.05$1,268.64$146,276.92
173Sep 2035$1,027.28$241.36$1,268.64$145,249.64
174Oct 2035$1,028.98$239.66$1,268.64$144,220.66
175Nov 2035$1,030.68$237.96$1,268.64$143,189.98
176Dec 2035$1,032.38$236.26$1,268.64$142,157.60
2035 Total$12,276.89$2,946.79$15,223.68
177Jan 2036$1,034.08$234.56$1,268.64$141,123.52
178Feb 2036$1,035.79$232.85$1,268.64$140,087.73
179Mar 2036$1,037.50$231.14$1,268.64$139,050.23
180Apr 2036$1,039.21$229.43$1,268.64$138,011.02
181May 2036$1,040.92$227.72$1,268.64$136,970.10
182Jun 2036$1,042.64$226.00$1,268.64$135,927.46
183Jul 2036$1,044.36$224.28$1,268.64$134,883.10
184Aug 2036$1,046.08$222.56$1,268.64$133,837.02
185Sep 2036$1,047.81$220.83$1,268.64$132,789.21
186Oct 2036$1,049.54$219.10$1,268.64$131,739.67
187Nov 2036$1,051.27$217.37$1,268.64$130,688.40
188Dec 2036$1,053.00$215.64$1,268.64$129,635.40
2036 Total$12,522.2$2,701.48$15,223.68
189Jan 2037$1,054.74$213.90$1,268.64$128,580.66
190Feb 2037$1,056.48$212.16$1,268.64$127,524.18
191Mar 2037$1,058.23$210.41$1,268.64$126,465.95
192Apr 2037$1,059.97$208.67$1,268.64$125,405.98
193May 2037$1,061.72$206.92$1,268.64$124,344.26
194Jun 2037$1,063.47$205.17$1,268.64$123,280.79
195Jul 2037$1,065.23$203.41$1,268.64$122,215.56
196Aug 2037$1,066.98$201.66$1,268.64$121,148.58
197Sep 2037$1,068.74$199.90$1,268.64$120,079.84
198Oct 2037$1,070.51$198.13$1,268.64$119,009.33
199Nov 2037$1,072.27$196.37$1,268.64$117,937.06
200Dec 2037$1,074.04$194.60$1,268.64$116,863.02
2037 Total$12,772.38$2,451.3$15,223.68
201Jan 2038$1,075.82$192.82$1,268.64$115,787.20
202Feb 2038$1,077.59$191.05$1,268.64$114,709.61
203Mar 2038$1,079.37$189.27$1,268.64$113,630.24
204Apr 2038$1,081.15$187.49$1,268.64$112,549.09
205May 2038$1,082.93$185.71$1,268.64$111,466.16
206Jun 2038$1,084.72$183.92$1,268.64$110,381.44
207Jul 2038$1,086.51$182.13$1,268.64$109,294.93
208Aug 2038$1,088.30$180.34$1,268.64$108,206.63
209Sep 2038$1,090.10$178.54$1,268.64$107,116.53
210Oct 2038$1,091.90$176.74$1,268.64$106,024.63
211Nov 2038$1,093.70$174.94$1,268.64$104,930.93
212Dec 2038$1,095.50$173.14$1,268.64$103,835.43
2038 Total$13,027.59$2,196.09$15,223.68
213Jan 2039$1,097.31$171.33$1,268.64$102,738.12
214Feb 2039$1,099.12$169.52$1,268.64$101,639.00
215Mar 2039$1,100.94$167.70$1,268.64$100,538.06
216Apr 2039$1,102.75$165.89$1,268.64$99,435.31
217May 2039$1,104.57$164.07$1,268.64$98,330.74
218Jun 2039$1,106.39$162.25$1,268.64$97,224.35
219Jul 2039$1,108.22$160.42$1,268.64$96,116.13
220Aug 2039$1,110.05$158.59$1,268.64$95,006.08
221Sep 2039$1,111.88$156.76$1,268.64$93,894.20
222Oct 2039$1,113.71$154.93$1,268.64$92,780.49
223Nov 2039$1,115.55$153.09$1,268.64$91,664.94
224Dec 2039$1,117.39$151.25$1,268.64$90,547.55
2039 Total$13,287.88$1,935.8$15,223.68
225Jan 2040$1,119.24$149.40$1,268.64$89,428.31
226Feb 2040$1,121.08$147.56$1,268.64$88,307.23
227Mar 2040$1,122.93$145.71$1,268.64$87,184.30
228Apr 2040$1,124.79$143.85$1,268.64$86,059.51
229May 2040$1,126.64$142.00$1,268.64$84,932.87
230Jun 2040$1,128.50$140.14$1,268.64$83,804.37
231Jul 2040$1,130.36$138.28$1,268.64$82,674.01
232Aug 2040$1,132.23$136.41$1,268.64$81,541.78
233Sep 2040$1,134.10$134.54$1,268.64$80,407.68
234Oct 2040$1,135.97$132.67$1,268.64$79,271.71
235Nov 2040$1,137.84$130.80$1,268.64$78,133.87
236Dec 2040$1,139.72$128.92$1,268.64$76,994.15
2040 Total$13,553.4$1,670.28$15,223.68
237Jan 2041$1,141.60$127.04$1,268.64$75,852.55
238Feb 2041$1,143.48$125.16$1,268.64$74,709.07
239Mar 2041$1,145.37$123.27$1,268.64$73,563.70
240Apr 2041$1,147.26$121.38$1,268.64$72,416.44
241May 2041$1,149.15$119.49$1,268.64$71,267.29
242Jun 2041$1,151.05$117.59$1,268.64$70,116.24
243Jul 2041$1,152.95$115.69$1,268.64$68,963.29
244Aug 2041$1,154.85$113.79$1,268.64$67,808.44
245Sep 2041$1,156.76$111.88$1,268.64$66,651.68
246Oct 2041$1,158.66$109.98$1,268.64$65,493.02
247Nov 2041$1,160.58$108.06$1,268.64$64,332.44
248Dec 2041$1,162.49$106.15$1,268.64$63,169.95
2041 Total$13,824.2$1,399.48$15,223.68
249Jan 2042$1,164.41$104.23$1,268.64$62,005.54
250Feb 2042$1,166.33$102.31$1,268.64$60,839.21
251Mar 2042$1,168.26$100.38$1,268.64$59,670.95
252Apr 2042$1,170.18$98.46$1,268.64$58,500.77
253May 2042$1,172.11$96.53$1,268.64$57,328.66
254Jun 2042$1,174.05$94.59$1,268.64$56,154.61
255Jul 2042$1,175.98$92.66$1,268.64$54,978.63
256Aug 2042$1,177.93$90.71$1,268.64$53,800.70
257Sep 2042$1,179.87$88.77$1,268.64$52,620.83
258Oct 2042$1,181.82$86.82$1,268.64$51,439.01
259Nov 2042$1,183.77$84.87$1,268.64$50,255.24
260Dec 2042$1,185.72$82.92$1,268.64$49,069.52
2042 Total$14,100.43$1,123.25$15,223.68
261Jan 2043$1,187.68$80.96$1,268.64$47,881.84
262Feb 2043$1,189.63$79.01$1,268.64$46,692.21
263Mar 2043$1,191.60$77.04$1,268.64$45,500.61
264Apr 2043$1,193.56$75.08$1,268.64$44,307.05
265May 2043$1,195.53$73.11$1,268.64$43,111.52
266Jun 2043$1,197.51$71.13$1,268.64$41,914.01
267Jul 2043$1,199.48$69.16$1,268.64$40,714.53
268Aug 2043$1,201.46$67.18$1,268.64$39,513.07
269Sep 2043$1,203.44$65.20$1,268.64$38,309.63
270Oct 2043$1,205.43$63.21$1,268.64$37,104.20
271Nov 2043$1,207.42$61.22$1,268.64$35,896.78
272Dec 2043$1,209.41$59.23$1,268.64$34,687.37
2043 Total$14,382.15$841.53$15,223.68
273Jan 2044$1,211.41$57.23$1,268.64$33,475.96
274Feb 2044$1,213.40$55.24$1,268.64$32,262.56
275Mar 2044$1,215.41$53.23$1,268.64$31,047.15
276Apr 2044$1,217.41$51.23$1,268.64$29,829.74
277May 2044$1,219.42$49.22$1,268.64$28,610.32
278Jun 2044$1,221.43$47.21$1,268.64$27,388.89
279Jul 2044$1,223.45$45.19$1,268.64$26,165.44
280Aug 2044$1,225.47$43.17$1,268.64$24,939.97
281Sep 2044$1,227.49$41.15$1,268.64$23,712.48
282Oct 2044$1,229.51$39.13$1,268.64$22,482.97
283Nov 2044$1,231.54$37.10$1,268.64$21,251.43
284Dec 2044$1,233.58$35.06$1,268.64$20,017.85
2044 Total$14,669.52$554.16$15,223.68
285Jan 2045$1,235.61$33.03$1,268.64$18,782.24
286Feb 2045$1,237.65$30.99$1,268.64$17,544.59
287Mar 2045$1,239.69$28.95$1,268.64$16,304.90
288Apr 2045$1,241.74$26.90$1,268.64$15,063.16
289May 2045$1,243.79$24.85$1,268.64$13,819.37
290Jun 2045$1,245.84$22.80$1,268.64$12,573.53
291Jul 2045$1,247.89$20.75$1,268.64$11,325.64
292Aug 2045$1,249.95$18.69$1,268.64$10,075.69
293Sep 2045$1,252.02$16.62$1,268.64$8,823.67
294Oct 2045$1,254.08$14.56$1,268.64$7,569.59
295Nov 2045$1,256.15$12.49$1,268.64$6,313.44
296Dec 2045$1,258.22$10.42$1,268.64$5,055.22
2045 Total$14,962.63$261.05$15,223.68
297Jan 2046$1,260.30$8.34$1,268.64$3,794.92
298Feb 2046$1,262.38$6.26$1,268.64$2,532.54
299Mar 2046$1,264.46$4.18$1,268.64$1,268.08
300Apr 2046$1,266.55$2.09$1,268.64$1.53
2046 Total$5,053.69$20.87$5,074.56