Borrow amount

$300,000

Advertised Rate

2.44

% p.a

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,337
Number of repayments
300
Total interest paid
$101,041
Total Repayments

$401,040

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$726.80$610.00$1,336.80$299,273.20
2Oct 2021$728.28$608.52$1,336.80$298,544.92
3Nov 2021$729.76$607.04$1,336.80$297,815.16
4Dec 2021$731.24$605.56$1,336.80$297,083.92
2021 Total$2,916.08$2,431.12$5,347.2
5Jan 2022$732.73$604.07$1,336.80$296,351.19
6Feb 2022$734.22$602.58$1,336.80$295,616.97
7Mar 2022$735.71$601.09$1,336.80$294,881.26
8Apr 2022$737.21$599.59$1,336.80$294,144.05
9May 2022$738.71$598.09$1,336.80$293,405.34
10Jun 2022$740.21$596.59$1,336.80$292,665.13
11Jul 2022$741.71$595.09$1,336.80$291,923.42
12Aug 2022$743.22$593.58$1,336.80$291,180.20
13Sep 2022$744.73$592.07$1,336.80$290,435.47
14Oct 2022$746.25$590.55$1,336.80$289,689.22
15Nov 2022$747.77$589.03$1,336.80$288,941.45
16Dec 2022$749.29$587.51$1,336.80$288,192.16
2022 Total$8,891.76$7,149.84$16,041.6
17Jan 2023$750.81$585.99$1,336.80$287,441.35
18Feb 2023$752.34$584.46$1,336.80$286,689.01
19Mar 2023$753.87$582.93$1,336.80$285,935.14
20Apr 2023$755.40$581.40$1,336.80$285,179.74
21May 2023$756.93$579.87$1,336.80$284,422.81
22Jun 2023$758.47$578.33$1,336.80$283,664.34
23Jul 2023$760.02$576.78$1,336.80$282,904.32
24Aug 2023$761.56$575.24$1,336.80$282,142.76
25Sep 2023$763.11$573.69$1,336.80$281,379.65
26Oct 2023$764.66$572.14$1,336.80$280,614.99
27Nov 2023$766.22$570.58$1,336.80$279,848.77
28Dec 2023$767.77$569.03$1,336.80$279,081.00
2023 Total$9,111.16$6,930.44$16,041.6
29Jan 2024$769.34$567.46$1,336.80$278,311.66
30Feb 2024$770.90$565.90$1,336.80$277,540.76
31Mar 2024$772.47$564.33$1,336.80$276,768.29
32Apr 2024$774.04$562.76$1,336.80$275,994.25
33May 2024$775.61$561.19$1,336.80$275,218.64
34Jun 2024$777.19$559.61$1,336.80$274,441.45
35Jul 2024$778.77$558.03$1,336.80$273,662.68
36Aug 2024$780.35$556.45$1,336.80$272,882.33
37Sep 2024$781.94$554.86$1,336.80$272,100.39
38Oct 2024$783.53$553.27$1,336.80$271,316.86
39Nov 2024$785.12$551.68$1,336.80$270,531.74
40Dec 2024$786.72$550.08$1,336.80$269,745.02
2024 Total$9,335.98$6,705.62$16,041.6
41Jan 2025$788.32$548.48$1,336.80$268,956.70
42Feb 2025$789.92$546.88$1,336.80$268,166.78
43Mar 2025$791.53$545.27$1,336.80$267,375.25
44Apr 2025$793.14$543.66$1,336.80$266,582.11
45May 2025$794.75$542.05$1,336.80$265,787.36
46Jun 2025$796.37$540.43$1,336.80$264,990.99
47Jul 2025$797.98$538.82$1,336.80$264,193.01
48Aug 2025$799.61$537.19$1,336.80$263,393.40
49Sep 2025$801.23$535.57$1,336.80$262,592.17
50Oct 2025$802.86$533.94$1,336.80$261,789.31
51Nov 2025$804.50$532.30$1,336.80$260,984.81
52Dec 2025$806.13$530.67$1,336.80$260,178.68
2025 Total$9,566.34$6,475.26$16,041.6
53Jan 2026$807.77$529.03$1,336.80$259,370.91
54Feb 2026$809.41$527.39$1,336.80$258,561.50
55Mar 2026$811.06$525.74$1,336.80$257,750.44
56Apr 2026$812.71$524.09$1,336.80$256,937.73
57May 2026$814.36$522.44$1,336.80$256,123.37
58Jun 2026$816.02$520.78$1,336.80$255,307.35
59Jul 2026$817.68$519.12$1,336.80$254,489.67
60Aug 2026$819.34$517.46$1,336.80$253,670.33
61Sep 2026$821.00$515.80$1,336.80$252,849.33
62Oct 2026$822.67$514.13$1,336.80$252,026.66
63Nov 2026$824.35$512.45$1,336.80$251,202.31
64Dec 2026$826.02$510.78$1,336.80$250,376.29
2026 Total$9,802.39$6,239.21$16,041.6
65Jan 2027$827.70$509.10$1,336.80$249,548.59
66Feb 2027$829.38$507.42$1,336.80$248,719.21
67Mar 2027$831.07$505.73$1,336.80$247,888.14
68Apr 2027$832.76$504.04$1,336.80$247,055.38
69May 2027$834.45$502.35$1,336.80$246,220.93
70Jun 2027$836.15$500.65$1,336.80$245,384.78
71Jul 2027$837.85$498.95$1,336.80$244,546.93
72Aug 2027$839.55$497.25$1,336.80$243,707.38
73Sep 2027$841.26$495.54$1,336.80$242,866.12
74Oct 2027$842.97$493.83$1,336.80$242,023.15
75Nov 2027$844.69$492.11$1,336.80$241,178.46
76Dec 2027$846.40$490.40$1,336.80$240,332.06
2027 Total$10,044.23$5,997.37$16,041.6
77Jan 2028$848.12$488.68$1,336.80$239,483.94
78Feb 2028$849.85$486.95$1,336.80$238,634.09
79Mar 2028$851.58$485.22$1,336.80$237,782.51
80Apr 2028$853.31$483.49$1,336.80$236,929.20
81May 2028$855.04$481.76$1,336.80$236,074.16
82Jun 2028$856.78$480.02$1,336.80$235,217.38
83Jul 2028$858.52$478.28$1,336.80$234,358.86
84Aug 2028$860.27$476.53$1,336.80$233,498.59
85Sep 2028$862.02$474.78$1,336.80$232,636.57
86Oct 2028$863.77$473.03$1,336.80$231,772.80
87Nov 2028$865.53$471.27$1,336.80$230,907.27
88Dec 2028$867.29$469.51$1,336.80$230,039.98
2028 Total$10,292.08$5,749.52$16,041.6
89Jan 2029$869.05$467.75$1,336.80$229,170.93
90Feb 2029$870.82$465.98$1,336.80$228,300.11
91Mar 2029$872.59$464.21$1,336.80$227,427.52
92Apr 2029$874.36$462.44$1,336.80$226,553.16
93May 2029$876.14$460.66$1,336.80$225,677.02
94Jun 2029$877.92$458.88$1,336.80$224,799.10
95Jul 2029$879.71$457.09$1,336.80$223,919.39
96Aug 2029$881.50$455.30$1,336.80$223,037.89
97Sep 2029$883.29$453.51$1,336.80$222,154.60
98Oct 2029$885.09$451.71$1,336.80$221,269.51
99Nov 2029$886.89$449.91$1,336.80$220,382.62
100Dec 2029$888.69$448.11$1,336.80$219,493.93
2029 Total$10,546.05$5,495.55$16,041.6
101Jan 2030$890.50$446.30$1,336.80$218,603.43
102Feb 2030$892.31$444.49$1,336.80$217,711.12
103Mar 2030$894.12$442.68$1,336.80$216,817.00
104Apr 2030$895.94$440.86$1,336.80$215,921.06
105May 2030$897.76$439.04$1,336.80$215,023.30
106Jun 2030$899.59$437.21$1,336.80$214,123.71
107Jul 2030$901.42$435.38$1,336.80$213,222.29
108Aug 2030$903.25$433.55$1,336.80$212,319.04
109Sep 2030$905.08$431.72$1,336.80$211,413.96
110Oct 2030$906.92$429.88$1,336.80$210,507.04
111Nov 2030$908.77$428.03$1,336.80$209,598.27
112Dec 2030$910.62$426.18$1,336.80$208,687.65
2030 Total$10,806.28$5,235.32$16,041.6
113Jan 2031$912.47$424.33$1,336.80$207,775.18
114Feb 2031$914.32$422.48$1,336.80$206,860.86
115Mar 2031$916.18$420.62$1,336.80$205,944.68
116Apr 2031$918.05$418.75$1,336.80$205,026.63
117May 2031$919.91$416.89$1,336.80$204,106.72
118Jun 2031$921.78$415.02$1,336.80$203,184.94
119Jul 2031$923.66$413.14$1,336.80$202,261.28
120Aug 2031$925.54$411.26$1,336.80$201,335.74
121Sep 2031$927.42$409.38$1,336.80$200,408.32
122Oct 2031$929.30$407.50$1,336.80$199,479.02
123Nov 2031$931.19$405.61$1,336.80$198,547.83
124Dec 2031$933.09$403.71$1,336.80$197,614.74
2031 Total$11,072.91$4,968.69$16,041.6
125Jan 2032$934.98$401.82$1,336.80$196,679.76
126Feb 2032$936.88$399.92$1,336.80$195,742.88
127Mar 2032$938.79$398.01$1,336.80$194,804.09
128Apr 2032$940.70$396.10$1,336.80$193,863.39
129May 2032$942.61$394.19$1,336.80$192,920.78
130Jun 2032$944.53$392.27$1,336.80$191,976.25
131Jul 2032$946.45$390.35$1,336.80$191,029.80
132Aug 2032$948.37$388.43$1,336.80$190,081.43
133Sep 2032$950.30$386.50$1,336.80$189,131.13
134Oct 2032$952.23$384.57$1,336.80$188,178.90
135Nov 2032$954.17$382.63$1,336.80$187,224.73
136Dec 2032$956.11$380.69$1,336.80$186,268.62
2032 Total$11,346.12$4,695.48$16,041.6
137Jan 2033$958.05$378.75$1,336.80$185,310.57
138Feb 2033$960.00$376.80$1,336.80$184,350.57
139Mar 2033$961.95$374.85$1,336.80$183,388.62
140Apr 2033$963.91$372.89$1,336.80$182,424.71
141May 2033$965.87$370.93$1,336.80$181,458.84
142Jun 2033$967.83$368.97$1,336.80$180,491.01
143Jul 2033$969.80$367.00$1,336.80$179,521.21
144Aug 2033$971.77$365.03$1,336.80$178,549.44
145Sep 2033$973.75$363.05$1,336.80$177,575.69
146Oct 2033$975.73$361.07$1,336.80$176,599.96
147Nov 2033$977.71$359.09$1,336.80$175,622.25
148Dec 2033$979.70$357.10$1,336.80$174,642.55
2033 Total$11,626.07$4,415.53$16,041.6
149Jan 2034$981.69$355.11$1,336.80$173,660.86
150Feb 2034$983.69$353.11$1,336.80$172,677.17
151Mar 2034$985.69$351.11$1,336.80$171,691.48
152Apr 2034$987.69$349.11$1,336.80$170,703.79
153May 2034$989.70$347.10$1,336.80$169,714.09
154Jun 2034$991.71$345.09$1,336.80$168,722.38
155Jul 2034$993.73$343.07$1,336.80$167,728.65
156Aug 2034$995.75$341.05$1,336.80$166,732.90
157Sep 2034$997.78$339.02$1,336.80$165,735.12
158Oct 2034$999.81$336.99$1,336.80$164,735.31
159Nov 2034$1,001.84$334.96$1,336.80$163,733.47
160Dec 2034$1,003.88$332.92$1,336.80$162,729.59
2034 Total$11,912.96$4,128.64$16,041.6
161Jan 2035$1,005.92$330.88$1,336.80$161,723.67
162Feb 2035$1,007.96$328.84$1,336.80$160,715.71
163Mar 2035$1,010.01$326.79$1,336.80$159,705.70
164Apr 2035$1,012.07$324.73$1,336.80$158,693.63
165May 2035$1,014.12$322.68$1,336.80$157,679.51
166Jun 2035$1,016.18$320.62$1,336.80$156,663.33
167Jul 2035$1,018.25$318.55$1,336.80$155,645.08
168Aug 2035$1,020.32$316.48$1,336.80$154,624.76
169Sep 2035$1,022.40$314.40$1,336.80$153,602.36
170Oct 2035$1,024.48$312.32$1,336.80$152,577.88
171Nov 2035$1,026.56$310.24$1,336.80$151,551.32
172Dec 2035$1,028.65$308.15$1,336.80$150,522.67
2035 Total$12,206.92$3,834.68$16,041.6
173Jan 2036$1,030.74$306.06$1,336.80$149,491.93
174Feb 2036$1,032.83$303.97$1,336.80$148,459.10
175Mar 2036$1,034.93$301.87$1,336.80$147,424.17
176Apr 2036$1,037.04$299.76$1,336.80$146,387.13
177May 2036$1,039.15$297.65$1,336.80$145,347.98
178Jun 2036$1,041.26$295.54$1,336.80$144,306.72
179Jul 2036$1,043.38$293.42$1,336.80$143,263.34
180Aug 2036$1,045.50$291.30$1,336.80$142,217.84
181Sep 2036$1,047.62$289.18$1,336.80$141,170.22
182Oct 2036$1,049.75$287.05$1,336.80$140,120.47
183Nov 2036$1,051.89$284.91$1,336.80$139,068.58
184Dec 2036$1,054.03$282.77$1,336.80$138,014.55
2036 Total$12,508.12$3,533.48$16,041.6
185Jan 2037$1,056.17$280.63$1,336.80$136,958.38
186Feb 2037$1,058.32$278.48$1,336.80$135,900.06
187Mar 2037$1,060.47$276.33$1,336.80$134,839.59
188Apr 2037$1,062.63$274.17$1,336.80$133,776.96
189May 2037$1,064.79$272.01$1,336.80$132,712.17
190Jun 2037$1,066.95$269.85$1,336.80$131,645.22
191Jul 2037$1,069.12$267.68$1,336.80$130,576.10
192Aug 2037$1,071.30$265.50$1,336.80$129,504.80
193Sep 2037$1,073.47$263.33$1,336.80$128,431.33
194Oct 2037$1,075.66$261.14$1,336.80$127,355.67
195Nov 2037$1,077.84$258.96$1,336.80$126,277.83
196Dec 2037$1,080.04$256.76$1,336.80$125,197.79
2037 Total$12,816.76$3,224.84$16,041.6
197Jan 2038$1,082.23$254.57$1,336.80$124,115.56
198Feb 2038$1,084.43$252.37$1,336.80$123,031.13
199Mar 2038$1,086.64$250.16$1,336.80$121,944.49
200Apr 2038$1,088.85$247.95$1,336.80$120,855.64
201May 2038$1,091.06$245.74$1,336.80$119,764.58
202Jun 2038$1,093.28$243.52$1,336.80$118,671.30
203Jul 2038$1,095.50$241.30$1,336.80$117,575.80
204Aug 2038$1,097.73$239.07$1,336.80$116,478.07
205Sep 2038$1,099.96$236.84$1,336.80$115,378.11
206Oct 2038$1,102.20$234.60$1,336.80$114,275.91
207Nov 2038$1,104.44$232.36$1,336.80$113,171.47
208Dec 2038$1,106.68$230.12$1,336.80$112,064.79
2038 Total$13,133$2,908.6$16,041.6
209Jan 2039$1,108.93$227.87$1,336.80$110,955.86
210Feb 2039$1,111.19$225.61$1,336.80$109,844.67
211Mar 2039$1,113.45$223.35$1,336.80$108,731.22
212Apr 2039$1,115.71$221.09$1,336.80$107,615.51
213May 2039$1,117.98$218.82$1,336.80$106,497.53
214Jun 2039$1,120.26$216.54$1,336.80$105,377.27
215Jul 2039$1,122.53$214.27$1,336.80$104,254.74
216Aug 2039$1,124.82$211.98$1,336.80$103,129.92
217Sep 2039$1,127.10$209.70$1,336.80$102,002.82
218Oct 2039$1,129.39$207.41$1,336.80$100,873.43
219Nov 2039$1,131.69$205.11$1,336.80$99,741.74
220Dec 2039$1,133.99$202.81$1,336.80$98,607.75
2039 Total$13,457.04$2,584.56$16,041.6
221Jan 2040$1,136.30$200.50$1,336.80$97,471.45
222Feb 2040$1,138.61$198.19$1,336.80$96,332.84
223Mar 2040$1,140.92$195.88$1,336.80$95,191.92
224Apr 2040$1,143.24$193.56$1,336.80$94,048.68
225May 2040$1,145.57$191.23$1,336.80$92,903.11
226Jun 2040$1,147.90$188.90$1,336.80$91,755.21
227Jul 2040$1,150.23$186.57$1,336.80$90,604.98
228Aug 2040$1,152.57$184.23$1,336.80$89,452.41
229Sep 2040$1,154.91$181.89$1,336.80$88,297.50
230Oct 2040$1,157.26$179.54$1,336.80$87,140.24
231Nov 2040$1,159.61$177.19$1,336.80$85,980.63
232Dec 2040$1,161.97$174.83$1,336.80$84,818.66
2040 Total$13,789.09$2,252.51$16,041.6
233Jan 2041$1,164.34$172.46$1,336.80$83,654.32
234Feb 2041$1,166.70$170.10$1,336.80$82,487.62
235Mar 2041$1,169.08$167.72$1,336.80$81,318.54
236Apr 2041$1,171.45$165.35$1,336.80$80,147.09
237May 2041$1,173.83$162.97$1,336.80$78,973.26
238Jun 2041$1,176.22$160.58$1,336.80$77,797.04
239Jul 2041$1,178.61$158.19$1,336.80$76,618.43
240Aug 2041$1,181.01$155.79$1,336.80$75,437.42
241Sep 2041$1,183.41$153.39$1,336.80$74,254.01
242Oct 2041$1,185.82$150.98$1,336.80$73,068.19
243Nov 2041$1,188.23$148.57$1,336.80$71,879.96
244Dec 2041$1,190.64$146.16$1,336.80$70,689.32
2041 Total$14,129.34$1,912.26$16,041.6
245Jan 2042$1,193.07$143.73$1,336.80$69,496.25
246Feb 2042$1,195.49$141.31$1,336.80$68,300.76
247Mar 2042$1,197.92$138.88$1,336.80$67,102.84
248Apr 2042$1,200.36$136.44$1,336.80$65,902.48
249May 2042$1,202.80$134.00$1,336.80$64,699.68
250Jun 2042$1,205.24$131.56$1,336.80$63,494.44
251Jul 2042$1,207.69$129.11$1,336.80$62,286.75
252Aug 2042$1,210.15$126.65$1,336.80$61,076.60
253Sep 2042$1,212.61$124.19$1,336.80$59,863.99
254Oct 2042$1,215.08$121.72$1,336.80$58,648.91
255Nov 2042$1,217.55$119.25$1,336.80$57,431.36
256Dec 2042$1,220.02$116.78$1,336.80$56,211.34
2042 Total$14,477.98$1,563.62$16,041.6
257Jan 2043$1,222.50$114.30$1,336.80$54,988.84
258Feb 2043$1,224.99$111.81$1,336.80$53,763.85
259Mar 2043$1,227.48$109.32$1,336.80$52,536.37
260Apr 2043$1,229.98$106.82$1,336.80$51,306.39
261May 2043$1,232.48$104.32$1,336.80$50,073.91
262Jun 2043$1,234.98$101.82$1,336.80$48,838.93
263Jul 2043$1,237.49$99.31$1,336.80$47,601.44
264Aug 2043$1,240.01$96.79$1,336.80$46,361.43
265Sep 2043$1,242.53$94.27$1,336.80$45,118.90
266Oct 2043$1,245.06$91.74$1,336.80$43,873.84
267Nov 2043$1,247.59$89.21$1,336.80$42,626.25
268Dec 2043$1,250.13$86.67$1,336.80$41,376.12
2043 Total$14,835.22$1,206.38$16,041.6
269Jan 2044$1,252.67$84.13$1,336.80$40,123.45
270Feb 2044$1,255.22$81.58$1,336.80$38,868.23
271Mar 2044$1,257.77$79.03$1,336.80$37,610.46
272Apr 2044$1,260.33$76.47$1,336.80$36,350.13
273May 2044$1,262.89$73.91$1,336.80$35,087.24
274Jun 2044$1,265.46$71.34$1,336.80$33,821.78
275Jul 2044$1,268.03$68.77$1,336.80$32,553.75
276Aug 2044$1,270.61$66.19$1,336.80$31,283.14
277Sep 2044$1,273.19$63.61$1,336.80$30,009.95
278Oct 2044$1,275.78$61.02$1,336.80$28,734.17
279Nov 2044$1,278.37$58.43$1,336.80$27,455.80
280Dec 2044$1,280.97$55.83$1,336.80$26,174.83
2044 Total$15,201.29$840.31$16,041.6
281Jan 2045$1,283.58$53.22$1,336.80$24,891.25
282Feb 2045$1,286.19$50.61$1,336.80$23,605.06
283Mar 2045$1,288.80$48.00$1,336.80$22,316.26
284Apr 2045$1,291.42$45.38$1,336.80$21,024.84
285May 2045$1,294.05$42.75$1,336.80$19,730.79
286Jun 2045$1,296.68$40.12$1,336.80$18,434.11
287Jul 2045$1,299.32$37.48$1,336.80$17,134.79
288Aug 2045$1,301.96$34.84$1,336.80$15,832.83
289Sep 2045$1,304.61$32.19$1,336.80$14,528.22
290Oct 2045$1,307.26$29.54$1,336.80$13,220.96
291Nov 2045$1,309.92$26.88$1,336.80$11,911.04
292Dec 2045$1,312.58$24.22$1,336.80$10,598.46
2045 Total$15,576.37$465.23$16,041.6
293Jan 2046$1,315.25$21.55$1,336.80$9,283.21
294Feb 2046$1,317.92$18.88$1,336.80$7,965.29
295Mar 2046$1,320.60$16.20$1,336.80$6,644.69
296Apr 2046$1,323.29$13.51$1,336.80$5,321.40
297May 2046$1,325.98$10.82$1,336.80$3,995.42
298Jun 2046$1,328.68$8.12$1,336.80$2,666.74
299Jul 2046$1,331.38$5.42$1,336.80$1,335.36
300Aug 2046$1,334.08$2.72$1,336.80$1.28
2046 Total$10,597.18$97.22$10,694.4