Borrow amount

$300,000

Advertised Rate

4.90%

Variable

Loan term
25 Years
Bankstown City Unity Bank
Repayment frequency
Monthly
Monthly Repayments
$1,736
Number of repayments
300
Total interest paid
$220,900
Total Repayments

$520,900

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$511.34$1,225.00$1,736.34$299,488.66
2Dec 2020$513.43$1,222.91$1,736.34$298,975.23
2020 Total$1,024.77$2,447.91$3,472.68
3Jan 2021$515.52$1,220.82$1,736.34$298,459.71
4Feb 2021$517.63$1,218.71$1,736.34$297,942.08
5Mar 2021$519.74$1,216.60$1,736.34$297,422.34
6Apr 2021$521.87$1,214.47$1,736.34$296,900.47
7May 2021$524.00$1,212.34$1,736.34$296,376.47
8Jun 2021$526.14$1,210.20$1,736.34$295,850.33
9Jul 2021$528.28$1,208.06$1,736.34$295,322.05
10Aug 2021$530.44$1,205.90$1,736.34$294,791.61
11Sep 2021$532.61$1,203.73$1,736.34$294,259.00
12Oct 2021$534.78$1,201.56$1,736.34$293,724.22
13Nov 2021$536.97$1,199.37$1,736.34$293,187.25
14Dec 2021$539.16$1,197.18$1,736.34$292,648.09
2021 Total$6,327.14$14,508.94$20,836.08
15Jan 2022$541.36$1,194.98$1,736.34$292,106.73
16Feb 2022$543.57$1,192.77$1,736.34$291,563.16
17Mar 2022$545.79$1,190.55$1,736.34$291,017.37
18Apr 2022$548.02$1,188.32$1,736.34$290,469.35
19May 2022$550.26$1,186.08$1,736.34$289,919.09
20Jun 2022$552.50$1,183.84$1,736.34$289,366.59
21Jul 2022$554.76$1,181.58$1,736.34$288,811.83
22Aug 2022$557.03$1,179.31$1,736.34$288,254.80
23Sep 2022$559.30$1,177.04$1,736.34$287,695.50
24Oct 2022$561.58$1,174.76$1,736.34$287,133.92
25Nov 2022$563.88$1,172.46$1,736.34$286,570.04
26Dec 2022$566.18$1,170.16$1,736.34$286,003.86
2022 Total$6,644.23$14,191.85$20,836.08
27Jan 2023$568.49$1,167.85$1,736.34$285,435.37
28Feb 2023$570.81$1,165.53$1,736.34$284,864.56
29Mar 2023$573.14$1,163.20$1,736.34$284,291.42
30Apr 2023$575.48$1,160.86$1,736.34$283,715.94
31May 2023$577.83$1,158.51$1,736.34$283,138.11
32Jun 2023$580.19$1,156.15$1,736.34$282,557.92
33Jul 2023$582.56$1,153.78$1,736.34$281,975.36
34Aug 2023$584.94$1,151.40$1,736.34$281,390.42
35Sep 2023$587.33$1,149.01$1,736.34$280,803.09
36Oct 2023$589.73$1,146.61$1,736.34$280,213.36
37Nov 2023$592.14$1,144.20$1,736.34$279,621.22
38Dec 2023$594.55$1,141.79$1,736.34$279,026.67
2023 Total$6,977.19$13,858.89$20,836.08
39Jan 2024$596.98$1,139.36$1,736.34$278,429.69
40Feb 2024$599.42$1,136.92$1,736.34$277,830.27
41Mar 2024$601.87$1,134.47$1,736.34$277,228.40
42Apr 2024$604.32$1,132.02$1,736.34$276,624.08
43May 2024$606.79$1,129.55$1,736.34$276,017.29
44Jun 2024$609.27$1,127.07$1,736.34$275,408.02
45Jul 2024$611.76$1,124.58$1,736.34$274,796.26
46Aug 2024$614.26$1,122.08$1,736.34$274,182.00
47Sep 2024$616.76$1,119.58$1,736.34$273,565.24
48Oct 2024$619.28$1,117.06$1,736.34$272,945.96
49Nov 2024$621.81$1,114.53$1,736.34$272,324.15
50Dec 2024$624.35$1,111.99$1,736.34$271,699.80
2024 Total$7,326.87$13,509.21$20,836.08
51Jan 2025$626.90$1,109.44$1,736.34$271,072.90
52Feb 2025$629.46$1,106.88$1,736.34$270,443.44
53Mar 2025$632.03$1,104.31$1,736.34$269,811.41
54Apr 2025$634.61$1,101.73$1,736.34$269,176.80
55May 2025$637.20$1,099.14$1,736.34$268,539.60
56Jun 2025$639.80$1,096.54$1,736.34$267,899.80
57Jul 2025$642.42$1,093.92$1,736.34$267,257.38
58Aug 2025$645.04$1,091.30$1,736.34$266,612.34
59Sep 2025$647.67$1,088.67$1,736.34$265,964.67
60Oct 2025$650.32$1,086.02$1,736.34$265,314.35
61Nov 2025$652.97$1,083.37$1,736.34$264,661.38
62Dec 2025$655.64$1,080.70$1,736.34$264,005.74
2025 Total$7,694.06$13,142.02$20,836.08
63Jan 2026$658.32$1,078.02$1,736.34$263,347.42
64Feb 2026$661.00$1,075.34$1,736.34$262,686.42
65Mar 2026$663.70$1,072.64$1,736.34$262,022.72
66Apr 2026$666.41$1,069.93$1,736.34$261,356.31
67May 2026$669.14$1,067.20$1,736.34$260,687.17
68Jun 2026$671.87$1,064.47$1,736.34$260,015.30
69Jul 2026$674.61$1,061.73$1,736.34$259,340.69
70Aug 2026$677.37$1,058.97$1,736.34$258,663.32
71Sep 2026$680.13$1,056.21$1,736.34$257,983.19
72Oct 2026$682.91$1,053.43$1,736.34$257,300.28
73Nov 2026$685.70$1,050.64$1,736.34$256,614.58
74Dec 2026$688.50$1,047.84$1,736.34$255,926.08
2026 Total$8,079.66$12,756.42$20,836.08
75Jan 2027$691.31$1,045.03$1,736.34$255,234.77
76Feb 2027$694.13$1,042.21$1,736.34$254,540.64
77Mar 2027$696.97$1,039.37$1,736.34$253,843.67
78Apr 2027$699.81$1,036.53$1,736.34$253,143.86
79May 2027$702.67$1,033.67$1,736.34$252,441.19
80Jun 2027$705.54$1,030.80$1,736.34$251,735.65
81Jul 2027$708.42$1,027.92$1,736.34$251,027.23
82Aug 2027$711.31$1,025.03$1,736.34$250,315.92
83Sep 2027$714.22$1,022.12$1,736.34$249,601.70
84Oct 2027$717.13$1,019.21$1,736.34$248,884.57
85Nov 2027$720.06$1,016.28$1,736.34$248,164.51
86Dec 2027$723.00$1,013.34$1,736.34$247,441.51
2027 Total$8,484.57$12,351.51$20,836.08
87Jan 2028$725.95$1,010.39$1,736.34$246,715.56
88Feb 2028$728.92$1,007.42$1,736.34$245,986.64
89Mar 2028$731.89$1,004.45$1,736.34$245,254.75
90Apr 2028$734.88$1,001.46$1,736.34$244,519.87
91May 2028$737.88$998.46$1,736.34$243,781.99
92Jun 2028$740.90$995.44$1,736.34$243,041.09
93Jul 2028$743.92$992.42$1,736.34$242,297.17
94Aug 2028$746.96$989.38$1,736.34$241,550.21
95Sep 2028$750.01$986.33$1,736.34$240,800.20
96Oct 2028$753.07$983.27$1,736.34$240,047.13
97Nov 2028$756.15$980.19$1,736.34$239,290.98
98Dec 2028$759.24$977.10$1,736.34$238,531.74
2028 Total$8,909.77$11,926.31$20,836.08
99Jan 2029$762.34$974.00$1,736.34$237,769.40
100Feb 2029$765.45$970.89$1,736.34$237,003.95
101Mar 2029$768.57$967.77$1,736.34$236,235.38
102Apr 2029$771.71$964.63$1,736.34$235,463.67
103May 2029$774.86$961.48$1,736.34$234,688.81
104Jun 2029$778.03$958.31$1,736.34$233,910.78
105Jul 2029$781.20$955.14$1,736.34$233,129.58
106Aug 2029$784.39$951.95$1,736.34$232,345.19
107Sep 2029$787.60$948.74$1,736.34$231,557.59
108Oct 2029$790.81$945.53$1,736.34$230,766.78
109Nov 2029$794.04$942.30$1,736.34$229,972.74
110Dec 2029$797.28$939.06$1,736.34$229,175.46
2029 Total$9,356.28$11,479.8$20,836.08
111Jan 2030$800.54$935.80$1,736.34$228,374.92
112Feb 2030$803.81$932.53$1,736.34$227,571.11
113Mar 2030$807.09$929.25$1,736.34$226,764.02
114Apr 2030$810.39$925.95$1,736.34$225,953.63
115May 2030$813.70$922.64$1,736.34$225,139.93
116Jun 2030$817.02$919.32$1,736.34$224,322.91
117Jul 2030$820.35$915.99$1,736.34$223,502.56
118Aug 2030$823.70$912.64$1,736.34$222,678.86
119Sep 2030$827.07$909.27$1,736.34$221,851.79
120Oct 2030$830.45$905.89$1,736.34$221,021.34
121Nov 2030$833.84$902.50$1,736.34$220,187.50
122Dec 2030$837.24$899.10$1,736.34$219,350.26
2030 Total$9,825.2$11,010.88$20,836.08
123Jan 2031$840.66$895.68$1,736.34$218,509.60
124Feb 2031$844.09$892.25$1,736.34$217,665.51
125Mar 2031$847.54$888.80$1,736.34$216,817.97
126Apr 2031$851.00$885.34$1,736.34$215,966.97
127May 2031$854.47$881.87$1,736.34$215,112.50
128Jun 2031$857.96$878.38$1,736.34$214,254.54
129Jul 2031$861.47$874.87$1,736.34$213,393.07
130Aug 2031$864.98$871.36$1,736.34$212,528.09
131Sep 2031$868.52$867.82$1,736.34$211,659.57
132Oct 2031$872.06$864.28$1,736.34$210,787.51
133Nov 2031$875.62$860.72$1,736.34$209,911.89
134Dec 2031$879.20$857.14$1,736.34$209,032.69
2031 Total$10,317.57$10,518.51$20,836.08
135Jan 2032$882.79$853.55$1,736.34$208,149.90
136Feb 2032$886.39$849.95$1,736.34$207,263.51
137Mar 2032$890.01$846.33$1,736.34$206,373.50
138Apr 2032$893.65$842.69$1,736.34$205,479.85
139May 2032$897.30$839.04$1,736.34$204,582.55
140Jun 2032$900.96$835.38$1,736.34$203,681.59
141Jul 2032$904.64$831.70$1,736.34$202,776.95
142Aug 2032$908.33$828.01$1,736.34$201,868.62
143Sep 2032$912.04$824.30$1,736.34$200,956.58
144Oct 2032$915.77$820.57$1,736.34$200,040.81
145Nov 2032$919.51$816.83$1,736.34$199,121.30
146Dec 2032$923.26$813.08$1,736.34$198,198.04
2032 Total$10,834.65$10,001.43$20,836.08
147Jan 2033$927.03$809.31$1,736.34$197,271.01
148Feb 2033$930.82$805.52$1,736.34$196,340.19
149Mar 2033$934.62$801.72$1,736.34$195,405.57
150Apr 2033$938.43$797.91$1,736.34$194,467.14
151May 2033$942.27$794.07$1,736.34$193,524.87
152Jun 2033$946.11$790.23$1,736.34$192,578.76
153Jul 2033$949.98$786.36$1,736.34$191,628.78
154Aug 2033$953.86$782.48$1,736.34$190,674.92
155Sep 2033$957.75$778.59$1,736.34$189,717.17
156Oct 2033$961.66$774.68$1,736.34$188,755.51
157Nov 2033$965.59$770.75$1,736.34$187,789.92
158Dec 2033$969.53$766.81$1,736.34$186,820.39
2033 Total$11,377.65$9,458.43$20,836.08
159Jan 2034$973.49$762.85$1,736.34$185,846.90
160Feb 2034$977.47$758.87$1,736.34$184,869.43
161Mar 2034$981.46$754.88$1,736.34$183,887.97
162Apr 2034$985.46$750.88$1,736.34$182,902.51
163May 2034$989.49$746.85$1,736.34$181,913.02
164Jun 2034$993.53$742.81$1,736.34$180,919.49
165Jul 2034$997.59$738.75$1,736.34$179,921.90
166Aug 2034$1,001.66$734.68$1,736.34$178,920.24
167Sep 2034$1,005.75$730.59$1,736.34$177,914.49
168Oct 2034$1,009.86$726.48$1,736.34$176,904.63
169Nov 2034$1,013.98$722.36$1,736.34$175,890.65
170Dec 2034$1,018.12$718.22$1,736.34$174,872.53
2034 Total$11,947.86$8,888.22$20,836.08
171Jan 2035$1,022.28$714.06$1,736.34$173,850.25
172Feb 2035$1,026.45$709.89$1,736.34$172,823.80
173Mar 2035$1,030.64$705.70$1,736.34$171,793.16
174Apr 2035$1,034.85$701.49$1,736.34$170,758.31
175May 2035$1,039.08$697.26$1,736.34$169,719.23
176Jun 2035$1,043.32$693.02$1,736.34$168,675.91
177Jul 2035$1,047.58$688.76$1,736.34$167,628.33
178Aug 2035$1,051.86$684.48$1,736.34$166,576.47
179Sep 2035$1,056.15$680.19$1,736.34$165,520.32
180Oct 2035$1,060.47$675.87$1,736.34$164,459.85
181Nov 2035$1,064.80$671.54$1,736.34$163,395.05
182Dec 2035$1,069.14$667.20$1,736.34$162,325.91
2035 Total$12,546.62$8,289.46$20,836.08
183Jan 2036$1,073.51$662.83$1,736.34$161,252.40
184Feb 2036$1,077.89$658.45$1,736.34$160,174.51
185Mar 2036$1,082.29$654.05$1,736.34$159,092.22
186Apr 2036$1,086.71$649.63$1,736.34$158,005.51
187May 2036$1,091.15$645.19$1,736.34$156,914.36
188Jun 2036$1,095.61$640.73$1,736.34$155,818.75
189Jul 2036$1,100.08$636.26$1,736.34$154,718.67
190Aug 2036$1,104.57$631.77$1,736.34$153,614.10
191Sep 2036$1,109.08$627.26$1,736.34$152,505.02
192Oct 2036$1,113.61$622.73$1,736.34$151,391.41
193Nov 2036$1,118.16$618.18$1,736.34$150,273.25
194Dec 2036$1,122.72$613.62$1,736.34$149,150.53
2036 Total$13,175.38$7,660.7$20,836.08
195Jan 2037$1,127.31$609.03$1,736.34$148,023.22
196Feb 2037$1,131.91$604.43$1,736.34$146,891.31
197Mar 2037$1,136.53$599.81$1,736.34$145,754.78
198Apr 2037$1,141.17$595.17$1,736.34$144,613.61
199May 2037$1,145.83$590.51$1,736.34$143,467.78
200Jun 2037$1,150.51$585.83$1,736.34$142,317.27
201Jul 2037$1,155.21$581.13$1,736.34$141,162.06
202Aug 2037$1,159.93$576.41$1,736.34$140,002.13
203Sep 2037$1,164.66$571.68$1,736.34$138,837.47
204Oct 2037$1,169.42$566.92$1,736.34$137,668.05
205Nov 2037$1,174.20$562.14$1,736.34$136,493.85
206Dec 2037$1,178.99$557.35$1,736.34$135,314.86
2037 Total$13,835.67$7,000.41$20,836.08
207Jan 2038$1,183.80$552.54$1,736.34$134,131.06
208Feb 2038$1,188.64$547.70$1,736.34$132,942.42
209Mar 2038$1,193.49$542.85$1,736.34$131,748.93
210Apr 2038$1,198.37$537.97$1,736.34$130,550.56
211May 2038$1,203.26$533.08$1,736.34$129,347.30
212Jun 2038$1,208.17$528.17$1,736.34$128,139.13
213Jul 2038$1,213.11$523.23$1,736.34$126,926.02
214Aug 2038$1,218.06$518.28$1,736.34$125,707.96
215Sep 2038$1,223.03$513.31$1,736.34$124,484.93
216Oct 2038$1,228.03$508.31$1,736.34$123,256.90
217Nov 2038$1,233.04$503.30$1,736.34$122,023.86
218Dec 2038$1,238.08$498.26$1,736.34$120,785.78
2038 Total$14,529.08$6,307$20,836.08
219Jan 2039$1,243.13$493.21$1,736.34$119,542.65
220Feb 2039$1,248.21$488.13$1,736.34$118,294.44
221Mar 2039$1,253.30$483.04$1,736.34$117,041.14
222Apr 2039$1,258.42$477.92$1,736.34$115,782.72
223May 2039$1,263.56$472.78$1,736.34$114,519.16
224Jun 2039$1,268.72$467.62$1,736.34$113,250.44
225Jul 2039$1,273.90$462.44$1,736.34$111,976.54
226Aug 2039$1,279.10$457.24$1,736.34$110,697.44
227Sep 2039$1,284.33$452.01$1,736.34$109,413.11
228Oct 2039$1,289.57$446.77$1,736.34$108,123.54
229Nov 2039$1,294.84$441.50$1,736.34$106,828.70
230Dec 2039$1,300.12$436.22$1,736.34$105,528.58
2039 Total$15,257.2$5,578.88$20,836.08
231Jan 2040$1,305.43$430.91$1,736.34$104,223.15
232Feb 2040$1,310.76$425.58$1,736.34$102,912.39
233Mar 2040$1,316.11$420.23$1,736.34$101,596.28
234Apr 2040$1,321.49$414.85$1,736.34$100,274.79
235May 2040$1,326.88$409.46$1,736.34$98,947.91
236Jun 2040$1,332.30$404.04$1,736.34$97,615.61
237Jul 2040$1,337.74$398.60$1,736.34$96,277.87
238Aug 2040$1,343.21$393.13$1,736.34$94,934.66
239Sep 2040$1,348.69$387.65$1,736.34$93,585.97
240Oct 2040$1,354.20$382.14$1,736.34$92,231.77
241Nov 2040$1,359.73$376.61$1,736.34$90,872.04
242Dec 2040$1,365.28$371.06$1,736.34$89,506.76
2040 Total$16,021.82$4,814.26$20,836.08
243Jan 2041$1,370.85$365.49$1,736.34$88,135.91
244Feb 2041$1,376.45$359.89$1,736.34$86,759.46
245Mar 2041$1,382.07$354.27$1,736.34$85,377.39
246Apr 2041$1,387.72$348.62$1,736.34$83,989.67
247May 2041$1,393.38$342.96$1,736.34$82,596.29
248Jun 2041$1,399.07$337.27$1,736.34$81,197.22
249Jul 2041$1,404.78$331.56$1,736.34$79,792.44
250Aug 2041$1,410.52$325.82$1,736.34$78,381.92
251Sep 2041$1,416.28$320.06$1,736.34$76,965.64
252Oct 2041$1,422.06$314.28$1,736.34$75,543.58
253Nov 2041$1,427.87$308.47$1,736.34$74,115.71
254Dec 2041$1,433.70$302.64$1,736.34$72,682.01
2041 Total$16,824.75$4,011.33$20,836.08
255Jan 2042$1,439.56$296.78$1,736.34$71,242.45
256Feb 2042$1,445.43$290.91$1,736.34$69,797.02
257Mar 2042$1,451.34$285.00$1,736.34$68,345.68
258Apr 2042$1,457.26$279.08$1,736.34$66,888.42
259May 2042$1,463.21$273.13$1,736.34$65,425.21
260Jun 2042$1,469.19$267.15$1,736.34$63,956.02
261Jul 2042$1,475.19$261.15$1,736.34$62,480.83
262Aug 2042$1,481.21$255.13$1,736.34$60,999.62
263Sep 2042$1,487.26$249.08$1,736.34$59,512.36
264Oct 2042$1,493.33$243.01$1,736.34$58,019.03
265Nov 2042$1,499.43$236.91$1,736.34$56,519.60
266Dec 2042$1,505.55$230.79$1,736.34$55,014.05
2042 Total$17,667.96$3,168.12$20,836.08
267Jan 2043$1,511.70$224.64$1,736.34$53,502.35
268Feb 2043$1,517.87$218.47$1,736.34$51,984.48
269Mar 2043$1,524.07$212.27$1,736.34$50,460.41
270Apr 2043$1,530.29$206.05$1,736.34$48,930.12
271May 2043$1,536.54$199.80$1,736.34$47,393.58
272Jun 2043$1,542.82$193.52$1,736.34$45,850.76
273Jul 2043$1,549.12$187.22$1,736.34$44,301.64
274Aug 2043$1,555.44$180.90$1,736.34$42,746.20
275Sep 2043$1,561.79$174.55$1,736.34$41,184.41
276Oct 2043$1,568.17$168.17$1,736.34$39,616.24
277Nov 2043$1,574.57$161.77$1,736.34$38,041.67
278Dec 2043$1,581.00$155.34$1,736.34$36,460.67
2043 Total$18,553.38$2,282.7$20,836.08
279Jan 2044$1,587.46$148.88$1,736.34$34,873.21
280Feb 2044$1,593.94$142.40$1,736.34$33,279.27
281Mar 2044$1,600.45$135.89$1,736.34$31,678.82
282Apr 2044$1,606.98$129.36$1,736.34$30,071.84
283May 2044$1,613.55$122.79$1,736.34$28,458.29
284Jun 2044$1,620.14$116.20$1,736.34$26,838.15
285Jul 2044$1,626.75$109.59$1,736.34$25,211.40
286Aug 2044$1,633.39$102.95$1,736.34$23,578.01
287Sep 2044$1,640.06$96.28$1,736.34$21,937.95
288Oct 2044$1,646.76$89.58$1,736.34$20,291.19
289Nov 2044$1,653.48$82.86$1,736.34$18,637.71
290Dec 2044$1,660.24$76.10$1,736.34$16,977.47
2044 Total$19,483.2$1,352.88$20,836.08
291Jan 2045$1,667.02$69.32$1,736.34$15,310.45
292Feb 2045$1,673.82$62.52$1,736.34$13,636.63
293Mar 2045$1,680.66$55.68$1,736.34$11,955.97
294Apr 2045$1,687.52$48.82$1,736.34$10,268.45
295May 2045$1,694.41$41.93$1,736.34$8,574.04
296Jun 2045$1,701.33$35.01$1,736.34$6,872.71
297Jul 2045$1,708.28$28.06$1,736.34$5,164.43
298Aug 2045$1,715.25$21.09$1,736.34$3,449.18
299Sep 2045$1,722.26$14.08$1,736.34$1,726.92
300Oct 2045$1,726.92$7.05$1,733.97$0.00
2045 Total$16,977.47$383.56$17,361.03