Borrow amount

$300,000

Advertised Rate

2.94

% p.a

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,413
Number of repayments
300
Total interest paid
$123,987
Total Repayments

$423,987

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$678.29$735.00$1,413.29$299,321.71
2Jul 2021$679.95$733.34$1,413.29$298,641.76
3Aug 2021$681.62$731.67$1,413.29$297,960.14
4Sep 2021$683.29$730.00$1,413.29$297,276.85
5Oct 2021$684.96$728.33$1,413.29$296,591.89
6Nov 2021$686.64$726.65$1,413.29$295,905.25
7Dec 2021$688.32$724.97$1,413.29$295,216.93
2021 Total$4,783.07$5,109.96$9,893.03
8Jan 2022$690.01$723.28$1,413.29$294,526.92
9Feb 2022$691.70$721.59$1,413.29$293,835.22
10Mar 2022$693.39$719.90$1,413.29$293,141.83
11Apr 2022$695.09$718.20$1,413.29$292,446.74
12May 2022$696.80$716.49$1,413.29$291,749.94
13Jun 2022$698.50$714.79$1,413.29$291,051.44
14Jul 2022$700.21$713.08$1,413.29$290,351.23
15Aug 2022$701.93$711.36$1,413.29$289,649.30
16Sep 2022$703.65$709.64$1,413.29$288,945.65
17Oct 2022$705.37$707.92$1,413.29$288,240.28
18Nov 2022$707.10$706.19$1,413.29$287,533.18
19Dec 2022$708.83$704.46$1,413.29$286,824.35
2022 Total$8,392.58$8,566.9$16,959.48
20Jan 2023$710.57$702.72$1,413.29$286,113.78
21Feb 2023$712.31$700.98$1,413.29$285,401.47
22Mar 2023$714.06$699.23$1,413.29$284,687.41
23Apr 2023$715.81$697.48$1,413.29$283,971.60
24May 2023$717.56$695.73$1,413.29$283,254.04
25Jun 2023$719.32$693.97$1,413.29$282,534.72
26Jul 2023$721.08$692.21$1,413.29$281,813.64
27Aug 2023$722.85$690.44$1,413.29$281,090.79
28Sep 2023$724.62$688.67$1,413.29$280,366.17
29Oct 2023$726.39$686.90$1,413.29$279,639.78
30Nov 2023$728.17$685.12$1,413.29$278,911.61
31Dec 2023$729.96$683.33$1,413.29$278,181.65
2023 Total$8,642.7$8,316.78$16,959.48
32Jan 2024$731.74$681.55$1,413.29$277,449.91
33Feb 2024$733.54$679.75$1,413.29$276,716.37
34Mar 2024$735.33$677.96$1,413.29$275,981.04
35Apr 2024$737.14$676.15$1,413.29$275,243.90
36May 2024$738.94$674.35$1,413.29$274,504.96
37Jun 2024$740.75$672.54$1,413.29$273,764.21
38Jul 2024$742.57$670.72$1,413.29$273,021.64
39Aug 2024$744.39$668.90$1,413.29$272,277.25
40Sep 2024$746.21$667.08$1,413.29$271,531.04
41Oct 2024$748.04$665.25$1,413.29$270,783.00
42Nov 2024$749.87$663.42$1,413.29$270,033.13
43Dec 2024$751.71$661.58$1,413.29$269,281.42
2024 Total$8,900.23$8,059.25$16,959.48
44Jan 2025$753.55$659.74$1,413.29$268,527.87
45Feb 2025$755.40$657.89$1,413.29$267,772.47
46Mar 2025$757.25$656.04$1,413.29$267,015.22
47Apr 2025$759.10$654.19$1,413.29$266,256.12
48May 2025$760.96$652.33$1,413.29$265,495.16
49Jun 2025$762.83$650.46$1,413.29$264,732.33
50Jul 2025$764.70$648.59$1,413.29$263,967.63
51Aug 2025$766.57$646.72$1,413.29$263,201.06
52Sep 2025$768.45$644.84$1,413.29$262,432.61
53Oct 2025$770.33$642.96$1,413.29$261,662.28
54Nov 2025$772.22$641.07$1,413.29$260,890.06
55Dec 2025$774.11$639.18$1,413.29$260,115.95
2025 Total$9,165.47$7,794.01$16,959.48
56Jan 2026$776.01$637.28$1,413.29$259,339.94
57Feb 2026$777.91$635.38$1,413.29$258,562.03
58Mar 2026$779.81$633.48$1,413.29$257,782.22
59Apr 2026$781.72$631.57$1,413.29$257,000.50
60May 2026$783.64$629.65$1,413.29$256,216.86
61Jun 2026$785.56$627.73$1,413.29$255,431.30
62Jul 2026$787.48$625.81$1,413.29$254,643.82
63Aug 2026$789.41$623.88$1,413.29$253,854.41
64Sep 2026$791.35$621.94$1,413.29$253,063.06
65Oct 2026$793.29$620.00$1,413.29$252,269.77
66Nov 2026$795.23$618.06$1,413.29$251,474.54
67Dec 2026$797.18$616.11$1,413.29$250,677.36
2026 Total$9,438.59$7,520.89$16,959.48
68Jan 2027$799.13$614.16$1,413.29$249,878.23
69Feb 2027$801.09$612.20$1,413.29$249,077.14
70Mar 2027$803.05$610.24$1,413.29$248,274.09
71Apr 2027$805.02$608.27$1,413.29$247,469.07
72May 2027$806.99$606.30$1,413.29$246,662.08
73Jun 2027$808.97$604.32$1,413.29$245,853.11
74Jul 2027$810.95$602.34$1,413.29$245,042.16
75Aug 2027$812.94$600.35$1,413.29$244,229.22
76Sep 2027$814.93$598.36$1,413.29$243,414.29
77Oct 2027$816.92$596.37$1,413.29$242,597.37
78Nov 2027$818.93$594.36$1,413.29$241,778.44
79Dec 2027$820.93$592.36$1,413.29$240,957.51
2027 Total$9,719.85$7,239.63$16,959.48
80Jan 2028$822.94$590.35$1,413.29$240,134.57
81Feb 2028$824.96$588.33$1,413.29$239,309.61
82Mar 2028$826.98$586.31$1,413.29$238,482.63
83Apr 2028$829.01$584.28$1,413.29$237,653.62
84May 2028$831.04$582.25$1,413.29$236,822.58
85Jun 2028$833.07$580.22$1,413.29$235,989.51
86Jul 2028$835.12$578.17$1,413.29$235,154.39
87Aug 2028$837.16$576.13$1,413.29$234,317.23
88Sep 2028$839.21$574.08$1,413.29$233,478.02
89Oct 2028$841.27$572.02$1,413.29$232,636.75
90Nov 2028$843.33$569.96$1,413.29$231,793.42
91Dec 2028$845.40$567.89$1,413.29$230,948.02
2028 Total$10,009.49$6,949.99$16,959.48
92Jan 2029$847.47$565.82$1,413.29$230,100.55
93Feb 2029$849.54$563.75$1,413.29$229,251.01
94Mar 2029$851.63$561.66$1,413.29$228,399.38
95Apr 2029$853.71$559.58$1,413.29$227,545.67
96May 2029$855.80$557.49$1,413.29$226,689.87
97Jun 2029$857.90$555.39$1,413.29$225,831.97
98Jul 2029$860.00$553.29$1,413.29$224,971.97
99Aug 2029$862.11$551.18$1,413.29$224,109.86
100Sep 2029$864.22$549.07$1,413.29$223,245.64
101Oct 2029$866.34$546.95$1,413.29$222,379.30
102Nov 2029$868.46$544.83$1,413.29$221,510.84
103Dec 2029$870.59$542.70$1,413.29$220,640.25
2029 Total$10,307.77$6,651.71$16,959.48
104Jan 2030$872.72$540.57$1,413.29$219,767.53
105Feb 2030$874.86$538.43$1,413.29$218,892.67
106Mar 2030$877.00$536.29$1,413.29$218,015.67
107Apr 2030$879.15$534.14$1,413.29$217,136.52
108May 2030$881.31$531.98$1,413.29$216,255.21
109Jun 2030$883.46$529.83$1,413.29$215,371.75
110Jul 2030$885.63$527.66$1,413.29$214,486.12
111Aug 2030$887.80$525.49$1,413.29$213,598.32
112Sep 2030$889.97$523.32$1,413.29$212,708.35
113Oct 2030$892.15$521.14$1,413.29$211,816.20
114Nov 2030$894.34$518.95$1,413.29$210,921.86
115Dec 2030$896.53$516.76$1,413.29$210,025.33
2030 Total$10,614.92$6,344.56$16,959.48
116Jan 2031$898.73$514.56$1,413.29$209,126.60
117Feb 2031$900.93$512.36$1,413.29$208,225.67
118Mar 2031$903.14$510.15$1,413.29$207,322.53
119Apr 2031$905.35$507.94$1,413.29$206,417.18
120May 2031$907.57$505.72$1,413.29$205,509.61
121Jun 2031$909.79$503.50$1,413.29$204,599.82
122Jul 2031$912.02$501.27$1,413.29$203,687.80
123Aug 2031$914.25$499.04$1,413.29$202,773.55
124Sep 2031$916.49$496.80$1,413.29$201,857.06
125Oct 2031$918.74$494.55$1,413.29$200,938.32
126Nov 2031$920.99$492.30$1,413.29$200,017.33
127Dec 2031$923.25$490.04$1,413.29$199,094.08
2031 Total$10,931.25$6,028.23$16,959.48
128Jan 2032$925.51$487.78$1,413.29$198,168.57
129Feb 2032$927.78$485.51$1,413.29$197,240.79
130Mar 2032$930.05$483.24$1,413.29$196,310.74
131Apr 2032$932.33$480.96$1,413.29$195,378.41
132May 2032$934.61$478.68$1,413.29$194,443.80
133Jun 2032$936.90$476.39$1,413.29$193,506.90
134Jul 2032$939.20$474.09$1,413.29$192,567.70
135Aug 2032$941.50$471.79$1,413.29$191,626.20
136Sep 2032$943.81$469.48$1,413.29$190,682.39
137Oct 2032$946.12$467.17$1,413.29$189,736.27
138Nov 2032$948.44$464.85$1,413.29$188,787.83
139Dec 2032$950.76$462.53$1,413.29$187,837.07
2032 Total$11,257.01$5,702.47$16,959.48
140Jan 2033$953.09$460.20$1,413.29$186,883.98
141Feb 2033$955.42$457.87$1,413.29$185,928.56
142Mar 2033$957.77$455.52$1,413.29$184,970.79
143Apr 2033$960.11$453.18$1,413.29$184,010.68
144May 2033$962.46$450.83$1,413.29$183,048.22
145Jun 2033$964.82$448.47$1,413.29$182,083.40
146Jul 2033$967.19$446.10$1,413.29$181,116.21
147Aug 2033$969.56$443.73$1,413.29$180,146.65
148Sep 2033$971.93$441.36$1,413.29$179,174.72
149Oct 2033$974.31$438.98$1,413.29$178,200.41
150Nov 2033$976.70$436.59$1,413.29$177,223.71
151Dec 2033$979.09$434.20$1,413.29$176,244.62
2033 Total$11,592.45$5,367.03$16,959.48
152Jan 2034$981.49$431.80$1,413.29$175,263.13
153Feb 2034$983.90$429.39$1,413.29$174,279.23
154Mar 2034$986.31$426.98$1,413.29$173,292.92
155Apr 2034$988.72$424.57$1,413.29$172,304.20
156May 2034$991.14$422.15$1,413.29$171,313.06
157Jun 2034$993.57$419.72$1,413.29$170,319.49
158Jul 2034$996.01$417.28$1,413.29$169,323.48
159Aug 2034$998.45$414.84$1,413.29$168,325.03
160Sep 2034$1,000.89$412.40$1,413.29$167,324.14
161Oct 2034$1,003.35$409.94$1,413.29$166,320.79
162Nov 2034$1,005.80$407.49$1,413.29$165,314.99
163Dec 2034$1,008.27$405.02$1,413.29$164,306.72
2034 Total$11,937.9$5,021.58$16,959.48
164Jan 2035$1,010.74$402.55$1,413.29$163,295.98
165Feb 2035$1,013.21$400.08$1,413.29$162,282.77
166Mar 2035$1,015.70$397.59$1,413.29$161,267.07
167Apr 2035$1,018.19$395.10$1,413.29$160,248.88
168May 2035$1,020.68$392.61$1,413.29$159,228.20
169Jun 2035$1,023.18$390.11$1,413.29$158,205.02
170Jul 2035$1,025.69$387.60$1,413.29$157,179.33
171Aug 2035$1,028.20$385.09$1,413.29$156,151.13
172Sep 2035$1,030.72$382.57$1,413.29$155,120.41
173Oct 2035$1,033.24$380.05$1,413.29$154,087.17
174Nov 2035$1,035.78$377.51$1,413.29$153,051.39
175Dec 2035$1,038.31$374.98$1,413.29$152,013.08
2035 Total$12,293.64$4,665.84$16,959.48
176Jan 2036$1,040.86$372.43$1,413.29$150,972.22
177Feb 2036$1,043.41$369.88$1,413.29$149,928.81
178Mar 2036$1,045.96$367.33$1,413.29$148,882.85
179Apr 2036$1,048.53$364.76$1,413.29$147,834.32
180May 2036$1,051.10$362.19$1,413.29$146,783.22
181Jun 2036$1,053.67$359.62$1,413.29$145,729.55
182Jul 2036$1,056.25$357.04$1,413.29$144,673.30
183Aug 2036$1,058.84$354.45$1,413.29$143,614.46
184Sep 2036$1,061.43$351.86$1,413.29$142,553.03
185Oct 2036$1,064.04$349.25$1,413.29$141,488.99
186Nov 2036$1,066.64$346.65$1,413.29$140,422.35
187Dec 2036$1,069.26$344.03$1,413.29$139,353.09
2036 Total$12,659.99$4,299.49$16,959.48
188Jan 2037$1,071.87$341.42$1,413.29$138,281.22
189Feb 2037$1,074.50$338.79$1,413.29$137,206.72
190Mar 2037$1,077.13$336.16$1,413.29$136,129.59
191Apr 2037$1,079.77$333.52$1,413.29$135,049.82
192May 2037$1,082.42$330.87$1,413.29$133,967.40
193Jun 2037$1,085.07$328.22$1,413.29$132,882.33
194Jul 2037$1,087.73$325.56$1,413.29$131,794.60
195Aug 2037$1,090.39$322.90$1,413.29$130,704.21
196Sep 2037$1,093.06$320.23$1,413.29$129,611.15
197Oct 2037$1,095.74$317.55$1,413.29$128,515.41
198Nov 2037$1,098.43$314.86$1,413.29$127,416.98
199Dec 2037$1,101.12$312.17$1,413.29$126,315.86
2037 Total$13,037.23$3,922.25$16,959.48
200Jan 2038$1,103.82$309.47$1,413.29$125,212.04
201Feb 2038$1,106.52$306.77$1,413.29$124,105.52
202Mar 2038$1,109.23$304.06$1,413.29$122,996.29
203Apr 2038$1,111.95$301.34$1,413.29$121,884.34
204May 2038$1,114.67$298.62$1,413.29$120,769.67
205Jun 2038$1,117.40$295.89$1,413.29$119,652.27
206Jul 2038$1,120.14$293.15$1,413.29$118,532.13
207Aug 2038$1,122.89$290.40$1,413.29$117,409.24
208Sep 2038$1,125.64$287.65$1,413.29$116,283.60
209Oct 2038$1,128.40$284.89$1,413.29$115,155.20
210Nov 2038$1,131.16$282.13$1,413.29$114,024.04
211Dec 2038$1,133.93$279.36$1,413.29$112,890.11
2038 Total$13,425.75$3,533.73$16,959.48
212Jan 2039$1,136.71$276.58$1,413.29$111,753.40
213Feb 2039$1,139.49$273.80$1,413.29$110,613.91
214Mar 2039$1,142.29$271.00$1,413.29$109,471.62
215Apr 2039$1,145.08$268.21$1,413.29$108,326.54
216May 2039$1,147.89$265.40$1,413.29$107,178.65
217Jun 2039$1,150.70$262.59$1,413.29$106,027.95
218Jul 2039$1,153.52$259.77$1,413.29$104,874.43
219Aug 2039$1,156.35$256.94$1,413.29$103,718.08
220Sep 2039$1,159.18$254.11$1,413.29$102,558.90
221Oct 2039$1,162.02$251.27$1,413.29$101,396.88
222Nov 2039$1,164.87$248.42$1,413.29$100,232.01
223Dec 2039$1,167.72$245.57$1,413.29$99,064.29
2039 Total$13,825.82$3,133.66$16,959.48
224Jan 2040$1,170.58$242.71$1,413.29$97,893.71
225Feb 2040$1,173.45$239.84$1,413.29$96,720.26
226Mar 2040$1,176.33$236.96$1,413.29$95,543.93
227Apr 2040$1,179.21$234.08$1,413.29$94,364.72
228May 2040$1,182.10$231.19$1,413.29$93,182.62
229Jun 2040$1,184.99$228.30$1,413.29$91,997.63
230Jul 2040$1,187.90$225.39$1,413.29$90,809.73
231Aug 2040$1,190.81$222.48$1,413.29$89,618.92
232Sep 2040$1,193.72$219.57$1,413.29$88,425.20
233Oct 2040$1,196.65$216.64$1,413.29$87,228.55
234Nov 2040$1,199.58$213.71$1,413.29$86,028.97
235Dec 2040$1,202.52$210.77$1,413.29$84,826.45
2040 Total$14,237.84$2,721.64$16,959.48
236Jan 2041$1,205.47$207.82$1,413.29$83,620.98
237Feb 2041$1,208.42$204.87$1,413.29$82,412.56
238Mar 2041$1,211.38$201.91$1,413.29$81,201.18
239Apr 2041$1,214.35$198.94$1,413.29$79,986.83
240May 2041$1,217.32$195.97$1,413.29$78,769.51
241Jun 2041$1,220.30$192.99$1,413.29$77,549.21
242Jul 2041$1,223.29$190.00$1,413.29$76,325.92
243Aug 2041$1,226.29$187.00$1,413.29$75,099.63
244Sep 2041$1,229.30$183.99$1,413.29$73,870.33
245Oct 2041$1,232.31$180.98$1,413.29$72,638.02
246Nov 2041$1,235.33$177.96$1,413.29$71,402.69
247Dec 2041$1,238.35$174.94$1,413.29$70,164.34
2041 Total$14,662.11$2,297.37$16,959.48
248Jan 2042$1,241.39$171.90$1,413.29$68,922.95
249Feb 2042$1,244.43$168.86$1,413.29$67,678.52
250Mar 2042$1,247.48$165.81$1,413.29$66,431.04
251Apr 2042$1,250.53$162.76$1,413.29$65,180.51
252May 2042$1,253.60$159.69$1,413.29$63,926.91
253Jun 2042$1,256.67$156.62$1,413.29$62,670.24
254Jul 2042$1,259.75$153.54$1,413.29$61,410.49
255Aug 2042$1,262.83$150.46$1,413.29$60,147.66
256Sep 2042$1,265.93$147.36$1,413.29$58,881.73
257Oct 2042$1,269.03$144.26$1,413.29$57,612.70
258Nov 2042$1,272.14$141.15$1,413.29$56,340.56
259Dec 2042$1,275.26$138.03$1,413.29$55,065.30
2042 Total$15,099.04$1,860.44$16,959.48
260Jan 2043$1,278.38$134.91$1,413.29$53,786.92
261Feb 2043$1,281.51$131.78$1,413.29$52,505.41
262Mar 2043$1,284.65$128.64$1,413.29$51,220.76
263Apr 2043$1,287.80$125.49$1,413.29$49,932.96
264May 2043$1,290.95$122.34$1,413.29$48,642.01
265Jun 2043$1,294.12$119.17$1,413.29$47,347.89
266Jul 2043$1,297.29$116.00$1,413.29$46,050.60
267Aug 2043$1,300.47$112.82$1,413.29$44,750.13
268Sep 2043$1,303.65$109.64$1,413.29$43,446.48
269Oct 2043$1,306.85$106.44$1,413.29$42,139.63
270Nov 2043$1,310.05$103.24$1,413.29$40,829.58
271Dec 2043$1,313.26$100.03$1,413.29$39,516.32
2043 Total$15,548.98$1,410.5$16,959.48
272Jan 2044$1,316.48$96.81$1,413.29$38,199.84
273Feb 2044$1,319.70$93.59$1,413.29$36,880.14
274Mar 2044$1,322.93$90.36$1,413.29$35,557.21
275Apr 2044$1,326.17$87.12$1,413.29$34,231.04
276May 2044$1,329.42$83.87$1,413.29$32,901.62
277Jun 2044$1,332.68$80.61$1,413.29$31,568.94
278Jul 2044$1,335.95$77.34$1,413.29$30,232.99
279Aug 2044$1,339.22$74.07$1,413.29$28,893.77
280Sep 2044$1,342.50$70.79$1,413.29$27,551.27
281Oct 2044$1,345.79$67.50$1,413.29$26,205.48
282Nov 2044$1,349.09$64.20$1,413.29$24,856.39
283Dec 2044$1,352.39$60.90$1,413.29$23,504.00
2044 Total$16,012.32$947.16$16,959.48
284Jan 2045$1,355.71$57.58$1,413.29$22,148.29
285Feb 2045$1,359.03$54.26$1,413.29$20,789.26
286Mar 2045$1,362.36$50.93$1,413.29$19,426.90
287Apr 2045$1,365.69$47.60$1,413.29$18,061.21
288May 2045$1,369.04$44.25$1,413.29$16,692.17
289Jun 2045$1,372.39$40.90$1,413.29$15,319.78
290Jul 2045$1,375.76$37.53$1,413.29$13,944.02
291Aug 2045$1,379.13$34.16$1,413.29$12,564.89
292Sep 2045$1,382.51$30.78$1,413.29$11,182.38
293Oct 2045$1,385.89$27.40$1,413.29$9,796.49
294Nov 2045$1,389.29$24.00$1,413.29$8,407.20
295Dec 2045$1,392.69$20.60$1,413.29$7,014.51
2045 Total$16,489.49$469.99$16,959.48
296Jan 2046$1,396.10$17.19$1,413.29$5,618.41
297Feb 2046$1,399.52$13.77$1,413.29$4,218.89
298Mar 2046$1,402.95$10.34$1,413.29$2,815.94
299Apr 2046$1,406.39$6.90$1,413.29$1,409.55
300May 2046$1,409.55$3.45$1,413.00$0.00
2046 Total$7,014.51$51.65$7,066.16