Borrow amount

$300,000

Advertised Rate

4.79%

Variable

Loan term
25 Years
Bankstown City Unity Bank
Repayment frequency
Monthly
Monthly Repayments
$1,717
Number of repayments
300
Total interest paid
$215,179
Total Repayments

$515,178

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$519.76$1,197.50$1,717.26$299,480.24
2Mar 2021$521.83$1,195.43$1,717.26$298,958.41
3Apr 2021$523.92$1,193.34$1,717.26$298,434.49
4May 2021$526.01$1,191.25$1,717.26$297,908.48
5Jun 2021$528.11$1,189.15$1,717.26$297,380.37
6Jul 2021$530.22$1,187.04$1,717.26$296,850.15
7Aug 2021$532.33$1,184.93$1,717.26$296,317.82
8Sep 2021$534.46$1,182.80$1,717.26$295,783.36
9Oct 2021$536.59$1,180.67$1,717.26$295,246.77
10Nov 2021$538.73$1,178.53$1,717.26$294,708.04
11Dec 2021$540.88$1,176.38$1,717.26$294,167.16
2021 Total$5,832.84$13,057.02$18,889.86
12Jan 2022$543.04$1,174.22$1,717.26$293,624.12
13Feb 2022$545.21$1,172.05$1,717.26$293,078.91
14Mar 2022$547.39$1,169.87$1,717.26$292,531.52
15Apr 2022$549.57$1,167.69$1,717.26$291,981.95
16May 2022$551.77$1,165.49$1,717.26$291,430.18
17Jun 2022$553.97$1,163.29$1,717.26$290,876.21
18Jul 2022$556.18$1,161.08$1,717.26$290,320.03
19Aug 2022$558.40$1,158.86$1,717.26$289,761.63
20Sep 2022$560.63$1,156.63$1,717.26$289,201.00
21Oct 2022$562.87$1,154.39$1,717.26$288,638.13
22Nov 2022$565.11$1,152.15$1,717.26$288,073.02
23Dec 2022$567.37$1,149.89$1,717.26$287,505.65
2022 Total$6,661.51$13,945.61$20,607.12
24Jan 2023$569.63$1,147.63$1,717.26$286,936.02
25Feb 2023$571.91$1,145.35$1,717.26$286,364.11
26Mar 2023$574.19$1,143.07$1,717.26$285,789.92
27Apr 2023$576.48$1,140.78$1,717.26$285,213.44
28May 2023$578.78$1,138.48$1,717.26$284,634.66
29Jun 2023$581.09$1,136.17$1,717.26$284,053.57
30Jul 2023$583.41$1,133.85$1,717.26$283,470.16
31Aug 2023$585.74$1,131.52$1,717.26$282,884.42
32Sep 2023$588.08$1,129.18$1,717.26$282,296.34
33Oct 2023$590.43$1,126.83$1,717.26$281,705.91
34Nov 2023$592.78$1,124.48$1,717.26$281,113.13
35Dec 2023$595.15$1,122.11$1,717.26$280,517.98
2023 Total$6,987.67$13,619.45$20,607.12
36Jan 2024$597.53$1,119.73$1,717.26$279,920.45
37Feb 2024$599.91$1,117.35$1,717.26$279,320.54
38Mar 2024$602.31$1,114.95$1,717.26$278,718.23
39Apr 2024$604.71$1,112.55$1,717.26$278,113.52
40May 2024$607.12$1,110.14$1,717.26$277,506.40
41Jun 2024$609.55$1,107.71$1,717.26$276,896.85
42Jul 2024$611.98$1,105.28$1,717.26$276,284.87
43Aug 2024$614.42$1,102.84$1,717.26$275,670.45
44Sep 2024$616.88$1,100.38$1,717.26$275,053.57
45Oct 2024$619.34$1,097.92$1,717.26$274,434.23
46Nov 2024$621.81$1,095.45$1,717.26$273,812.42
47Dec 2024$624.29$1,092.97$1,717.26$273,188.13
2024 Total$7,329.85$13,277.27$20,607.12
48Jan 2025$626.78$1,090.48$1,717.26$272,561.35
49Feb 2025$629.29$1,087.97$1,717.26$271,932.06
50Mar 2025$631.80$1,085.46$1,717.26$271,300.26
51Apr 2025$634.32$1,082.94$1,717.26$270,665.94
52May 2025$636.85$1,080.41$1,717.26$270,029.09
53Jun 2025$639.39$1,077.87$1,717.26$269,389.70
54Jul 2025$641.95$1,075.31$1,717.26$268,747.75
55Aug 2025$644.51$1,072.75$1,717.26$268,103.24
56Sep 2025$647.08$1,070.18$1,717.26$267,456.16
57Oct 2025$649.66$1,067.60$1,717.26$266,806.50
58Nov 2025$652.26$1,065.00$1,717.26$266,154.24
59Dec 2025$654.86$1,062.40$1,717.26$265,499.38
2025 Total$7,688.75$12,918.37$20,607.12
60Jan 2026$657.47$1,059.79$1,717.26$264,841.91
61Feb 2026$660.10$1,057.16$1,717.26$264,181.81
62Mar 2026$662.73$1,054.53$1,717.26$263,519.08
63Apr 2026$665.38$1,051.88$1,717.26$262,853.70
64May 2026$668.04$1,049.22$1,717.26$262,185.66
65Jun 2026$670.70$1,046.56$1,717.26$261,514.96
66Jul 2026$673.38$1,043.88$1,717.26$260,841.58
67Aug 2026$676.07$1,041.19$1,717.26$260,165.51
68Sep 2026$678.77$1,038.49$1,717.26$259,486.74
69Oct 2026$681.48$1,035.78$1,717.26$258,805.26
70Nov 2026$684.20$1,033.06$1,717.26$258,121.06
71Dec 2026$686.93$1,030.33$1,717.26$257,434.13
2026 Total$8,065.25$12,541.87$20,607.12
72Jan 2027$689.67$1,027.59$1,717.26$256,744.46
73Feb 2027$692.42$1,024.84$1,717.26$256,052.04
74Mar 2027$695.19$1,022.07$1,717.26$255,356.85
75Apr 2027$697.96$1,019.30$1,717.26$254,658.89
76May 2027$700.75$1,016.51$1,717.26$253,958.14
77Jun 2027$703.54$1,013.72$1,717.26$253,254.60
78Jul 2027$706.35$1,010.91$1,717.26$252,548.25
79Aug 2027$709.17$1,008.09$1,717.26$251,839.08
80Sep 2027$712.00$1,005.26$1,717.26$251,127.08
81Oct 2027$714.84$1,002.42$1,717.26$250,412.24
82Nov 2027$717.70$999.56$1,717.26$249,694.54
83Dec 2027$720.56$996.70$1,717.26$248,973.98
2027 Total$8,460.15$12,146.97$20,607.12
84Jan 2028$723.44$993.82$1,717.26$248,250.54
85Feb 2028$726.33$990.93$1,717.26$247,524.21
86Mar 2028$729.23$988.03$1,717.26$246,794.98
87Apr 2028$732.14$985.12$1,717.26$246,062.84
88May 2028$735.06$982.20$1,717.26$245,327.78
89Jun 2028$737.99$979.27$1,717.26$244,589.79
90Jul 2028$740.94$976.32$1,717.26$243,848.85
91Aug 2028$743.90$973.36$1,717.26$243,104.95
92Sep 2028$746.87$970.39$1,717.26$242,358.08
93Oct 2028$749.85$967.41$1,717.26$241,608.23
94Nov 2028$752.84$964.42$1,717.26$240,855.39
95Dec 2028$755.85$961.41$1,717.26$240,099.54
2028 Total$8,874.44$11,732.68$20,607.12
96Jan 2029$758.86$958.40$1,717.26$239,340.68
97Feb 2029$761.89$955.37$1,717.26$238,578.79
98Mar 2029$764.93$952.33$1,717.26$237,813.86
99Apr 2029$767.99$949.27$1,717.26$237,045.87
100May 2029$771.05$946.21$1,717.26$236,274.82
101Jun 2029$774.13$943.13$1,717.26$235,500.69
102Jul 2029$777.22$940.04$1,717.26$234,723.47
103Aug 2029$780.32$936.94$1,717.26$233,943.15
104Sep 2029$783.44$933.82$1,717.26$233,159.71
105Oct 2029$786.56$930.70$1,717.26$232,373.15
106Nov 2029$789.70$927.56$1,717.26$231,583.45
107Dec 2029$792.86$924.40$1,717.26$230,790.59
2029 Total$9,308.95$11,298.17$20,607.12
108Jan 2030$796.02$921.24$1,717.26$229,994.57
109Feb 2030$799.20$918.06$1,717.26$229,195.37
110Mar 2030$802.39$914.87$1,717.26$228,392.98
111Apr 2030$805.59$911.67$1,717.26$227,587.39
112May 2030$808.81$908.45$1,717.26$226,778.58
113Jun 2030$812.04$905.22$1,717.26$225,966.54
114Jul 2030$815.28$901.98$1,717.26$225,151.26
115Aug 2030$818.53$898.73$1,717.26$224,332.73
116Sep 2030$821.80$895.46$1,717.26$223,510.93
117Oct 2030$825.08$892.18$1,717.26$222,685.85
118Nov 2030$828.37$888.89$1,717.26$221,857.48
119Dec 2030$831.68$885.58$1,717.26$221,025.80
2030 Total$9,764.79$10,842.33$20,607.12
120Jan 2031$835.00$882.26$1,717.26$220,190.80
121Feb 2031$838.33$878.93$1,717.26$219,352.47
122Mar 2031$841.68$875.58$1,717.26$218,510.79
123Apr 2031$845.04$872.22$1,717.26$217,665.75
124May 2031$848.41$868.85$1,717.26$216,817.34
125Jun 2031$851.80$865.46$1,717.26$215,965.54
126Jul 2031$855.20$862.06$1,717.26$215,110.34
127Aug 2031$858.61$858.65$1,717.26$214,251.73
128Sep 2031$862.04$855.22$1,717.26$213,389.69
129Oct 2031$865.48$851.78$1,717.26$212,524.21
130Nov 2031$868.93$848.33$1,717.26$211,655.28
131Dec 2031$872.40$844.86$1,717.26$210,782.88
2031 Total$10,242.92$10,364.2$20,607.12
132Jan 2032$875.89$841.37$1,717.26$209,906.99
133Feb 2032$879.38$837.88$1,717.26$209,027.61
134Mar 2032$882.89$834.37$1,717.26$208,144.72
135Apr 2032$886.42$830.84$1,717.26$207,258.30
136May 2032$889.95$827.31$1,717.26$206,368.35
137Jun 2032$893.51$823.75$1,717.26$205,474.84
138Jul 2032$897.07$820.19$1,717.26$204,577.77
139Aug 2032$900.65$816.61$1,717.26$203,677.12
140Sep 2032$904.25$813.01$1,717.26$202,772.87
141Oct 2032$907.86$809.40$1,717.26$201,865.01
142Nov 2032$911.48$805.78$1,717.26$200,953.53
143Dec 2032$915.12$802.14$1,717.26$200,038.41
2032 Total$10,744.47$9,862.65$20,607.12
144Jan 2033$918.77$798.49$1,717.26$199,119.64
145Feb 2033$922.44$794.82$1,717.26$198,197.20
146Mar 2033$926.12$791.14$1,717.26$197,271.08
147Apr 2033$929.82$787.44$1,717.26$196,341.26
148May 2033$933.53$783.73$1,717.26$195,407.73
149Jun 2033$937.26$780.00$1,717.26$194,470.47
150Jul 2033$941.00$776.26$1,717.26$193,529.47
151Aug 2033$944.75$772.51$1,717.26$192,584.72
152Sep 2033$948.53$768.73$1,717.26$191,636.19
153Oct 2033$952.31$764.95$1,717.26$190,683.88
154Nov 2033$956.11$761.15$1,717.26$189,727.77
155Dec 2033$959.93$757.33$1,717.26$188,767.84
2033 Total$11,270.57$9,336.55$20,607.12
156Jan 2034$963.76$753.50$1,717.26$187,804.08
157Feb 2034$967.61$749.65$1,717.26$186,836.47
158Mar 2034$971.47$745.79$1,717.26$185,865.00
159Apr 2034$975.35$741.91$1,717.26$184,889.65
160May 2034$979.24$738.02$1,717.26$183,910.41
161Jun 2034$983.15$734.11$1,717.26$182,927.26
162Jul 2034$987.08$730.18$1,717.26$181,940.18
163Aug 2034$991.02$726.24$1,717.26$180,949.16
164Sep 2034$994.97$722.29$1,717.26$179,954.19
165Oct 2034$998.94$718.32$1,717.26$178,955.25
166Nov 2034$1,002.93$714.33$1,717.26$177,952.32
167Dec 2034$1,006.93$710.33$1,717.26$176,945.39
2034 Total$11,822.45$8,784.67$20,607.12
168Jan 2035$1,010.95$706.31$1,717.26$175,934.44
169Feb 2035$1,014.99$702.27$1,717.26$174,919.45
170Mar 2035$1,019.04$698.22$1,717.26$173,900.41
171Apr 2035$1,023.11$694.15$1,717.26$172,877.30
172May 2035$1,027.19$690.07$1,717.26$171,850.11
173Jun 2035$1,031.29$685.97$1,717.26$170,818.82
174Jul 2035$1,035.41$681.85$1,717.26$169,783.41
175Aug 2035$1,039.54$677.72$1,717.26$168,743.87
176Sep 2035$1,043.69$673.57$1,717.26$167,700.18
177Oct 2035$1,047.86$669.40$1,717.26$166,652.32
178Nov 2035$1,052.04$665.22$1,717.26$165,600.28
179Dec 2035$1,056.24$661.02$1,717.26$164,544.04
2035 Total$12,401.35$8,205.77$20,607.12
180Jan 2036$1,060.46$656.80$1,717.26$163,483.58
181Feb 2036$1,064.69$652.57$1,717.26$162,418.89
182Mar 2036$1,068.94$648.32$1,717.26$161,349.95
183Apr 2036$1,073.20$644.06$1,717.26$160,276.75
184May 2036$1,077.49$639.77$1,717.26$159,199.26
185Jun 2036$1,081.79$635.47$1,717.26$158,117.47
186Jul 2036$1,086.11$631.15$1,717.26$157,031.36
187Aug 2036$1,090.44$626.82$1,717.26$155,940.92
188Sep 2036$1,094.80$622.46$1,717.26$154,846.12
189Oct 2036$1,099.17$618.09$1,717.26$153,746.95
190Nov 2036$1,103.55$613.71$1,717.26$152,643.40
191Dec 2036$1,107.96$609.30$1,717.26$151,535.44
2036 Total$13,008.6$7,598.52$20,607.12
192Jan 2037$1,112.38$604.88$1,717.26$150,423.06
193Feb 2037$1,116.82$600.44$1,717.26$149,306.24
194Mar 2037$1,121.28$595.98$1,717.26$148,184.96
195Apr 2037$1,125.76$591.50$1,717.26$147,059.20
196May 2037$1,130.25$587.01$1,717.26$145,928.95
197Jun 2037$1,134.76$582.50$1,717.26$144,794.19
198Jul 2037$1,139.29$577.97$1,717.26$143,654.90
199Aug 2037$1,143.84$573.42$1,717.26$142,511.06
200Sep 2037$1,148.40$568.86$1,717.26$141,362.66
201Oct 2037$1,152.99$564.27$1,717.26$140,209.67
202Nov 2037$1,157.59$559.67$1,717.26$139,052.08
203Dec 2037$1,162.21$555.05$1,717.26$137,889.87
2037 Total$13,645.57$6,961.55$20,607.12
204Jan 2038$1,166.85$550.41$1,717.26$136,723.02
205Feb 2038$1,171.51$545.75$1,717.26$135,551.51
206Mar 2038$1,176.18$541.08$1,717.26$134,375.33
207Apr 2038$1,180.88$536.38$1,717.26$133,194.45
208May 2038$1,185.59$531.67$1,717.26$132,008.86
209Jun 2038$1,190.32$526.94$1,717.26$130,818.54
210Jul 2038$1,195.08$522.18$1,717.26$129,623.46
211Aug 2038$1,199.85$517.41$1,717.26$128,423.61
212Sep 2038$1,204.64$512.62$1,717.26$127,218.97
213Oct 2038$1,209.44$507.82$1,717.26$126,009.53
214Nov 2038$1,214.27$502.99$1,717.26$124,795.26
215Dec 2038$1,219.12$498.14$1,717.26$123,576.14
2038 Total$14,313.73$6,293.39$20,607.12
216Jan 2039$1,223.99$493.27$1,717.26$122,352.15
217Feb 2039$1,228.87$488.39$1,717.26$121,123.28
218Mar 2039$1,233.78$483.48$1,717.26$119,889.50
219Apr 2039$1,238.70$478.56$1,717.26$118,650.80
220May 2039$1,243.65$473.61$1,717.26$117,407.15
221Jun 2039$1,248.61$468.65$1,717.26$116,158.54
222Jul 2039$1,253.59$463.67$1,717.26$114,904.95
223Aug 2039$1,258.60$458.66$1,717.26$113,646.35
224Sep 2039$1,263.62$453.64$1,717.26$112,382.73
225Oct 2039$1,268.67$448.59$1,717.26$111,114.06
226Nov 2039$1,273.73$443.53$1,717.26$109,840.33
227Dec 2039$1,278.81$438.45$1,717.26$108,561.52
2039 Total$15,014.62$5,592.5$20,607.12
228Jan 2040$1,283.92$433.34$1,717.26$107,277.60
229Feb 2040$1,289.04$428.22$1,717.26$105,988.56
230Mar 2040$1,294.19$423.07$1,717.26$104,694.37
231Apr 2040$1,299.35$417.91$1,717.26$103,395.02
232May 2040$1,304.54$412.72$1,717.26$102,090.48
233Jun 2040$1,309.75$407.51$1,717.26$100,780.73
234Jul 2040$1,314.98$402.28$1,717.26$99,465.75
235Aug 2040$1,320.23$397.03$1,717.26$98,145.52
236Sep 2040$1,325.50$391.76$1,717.26$96,820.02
237Oct 2040$1,330.79$386.47$1,717.26$95,489.23
238Nov 2040$1,336.10$381.16$1,717.26$94,153.13
239Dec 2040$1,341.43$375.83$1,717.26$92,811.70
2040 Total$15,749.82$4,857.3$20,607.12
240Jan 2041$1,346.79$370.47$1,717.26$91,464.91
241Feb 2041$1,352.16$365.10$1,717.26$90,112.75
242Mar 2041$1,357.56$359.70$1,717.26$88,755.19
243Apr 2041$1,362.98$354.28$1,717.26$87,392.21
244May 2041$1,368.42$348.84$1,717.26$86,023.79
245Jun 2041$1,373.88$343.38$1,717.26$84,649.91
246Jul 2041$1,379.37$337.89$1,717.26$83,270.54
247Aug 2041$1,384.87$332.39$1,717.26$81,885.67
248Sep 2041$1,390.40$326.86$1,717.26$80,495.27
249Oct 2041$1,395.95$321.31$1,717.26$79,099.32
250Nov 2041$1,401.52$315.74$1,717.26$77,697.80
251Dec 2041$1,407.12$310.14$1,717.26$76,290.68
2041 Total$16,521.02$4,086.1$20,607.12
252Jan 2042$1,412.73$304.53$1,717.26$74,877.95
253Feb 2042$1,418.37$298.89$1,717.26$73,459.58
254Mar 2042$1,424.03$293.23$1,717.26$72,035.55
255Apr 2042$1,429.72$287.54$1,717.26$70,605.83
256May 2042$1,435.43$281.83$1,717.26$69,170.40
257Jun 2042$1,441.15$276.11$1,717.26$67,729.25
258Jul 2042$1,446.91$270.35$1,717.26$66,282.34
259Aug 2042$1,452.68$264.58$1,717.26$64,829.66
260Sep 2042$1,458.48$258.78$1,717.26$63,371.18
261Oct 2042$1,464.30$252.96$1,717.26$61,906.88
262Nov 2042$1,470.15$247.11$1,717.26$60,436.73
263Dec 2042$1,476.02$241.24$1,717.26$58,960.71
2042 Total$17,329.97$3,277.15$20,607.12
264Jan 2043$1,481.91$235.35$1,717.26$57,478.80
265Feb 2043$1,487.82$229.44$1,717.26$55,990.98
266Mar 2043$1,493.76$223.50$1,717.26$54,497.22
267Apr 2043$1,499.73$217.53$1,717.26$52,997.49
268May 2043$1,505.71$211.55$1,717.26$51,491.78
269Jun 2043$1,511.72$205.54$1,717.26$49,980.06
270Jul 2043$1,517.76$199.50$1,717.26$48,462.30
271Aug 2043$1,523.81$193.45$1,717.26$46,938.49
272Sep 2043$1,529.90$187.36$1,717.26$45,408.59
273Oct 2043$1,536.00$181.26$1,717.26$43,872.59
274Nov 2043$1,542.14$175.12$1,717.26$42,330.45
275Dec 2043$1,548.29$168.97$1,717.26$40,782.16
2043 Total$18,178.55$2,428.57$20,607.12
276Jan 2044$1,554.47$162.79$1,717.26$39,227.69
277Feb 2044$1,560.68$156.58$1,717.26$37,667.01
278Mar 2044$1,566.91$150.35$1,717.26$36,100.10
279Apr 2044$1,573.16$144.10$1,717.26$34,526.94
280May 2044$1,579.44$137.82$1,717.26$32,947.50
281Jun 2044$1,585.74$131.52$1,717.26$31,361.76
282Jul 2044$1,592.07$125.19$1,717.26$29,769.69
283Aug 2044$1,598.43$118.83$1,717.26$28,171.26
284Sep 2044$1,604.81$112.45$1,717.26$26,566.45
285Oct 2044$1,611.22$106.04$1,717.26$24,955.23
286Nov 2044$1,617.65$99.61$1,717.26$23,337.58
287Dec 2044$1,624.10$93.16$1,717.26$21,713.48
2044 Total$19,068.68$1,538.44$20,607.12
288Jan 2045$1,630.59$86.67$1,717.26$20,082.89
289Feb 2045$1,637.10$80.16$1,717.26$18,445.79
290Mar 2045$1,643.63$73.63$1,717.26$16,802.16
291Apr 2045$1,650.19$67.07$1,717.26$15,151.97
292May 2045$1,656.78$60.48$1,717.26$13,495.19
293Jun 2045$1,663.39$53.87$1,717.26$11,831.80
294Jul 2045$1,670.03$47.23$1,717.26$10,161.77
295Aug 2045$1,676.70$40.56$1,717.26$8,485.07
296Sep 2045$1,683.39$33.87$1,717.26$6,801.68
297Oct 2045$1,690.11$27.15$1,717.26$5,111.57
298Nov 2045$1,696.86$20.40$1,717.26$3,414.71
299Dec 2045$1,703.63$13.63$1,717.26$1,711.08
2045 Total$20,002.4$604.72$20,607.12
300Jan 2046$1,710.43$6.83$1,717.26$0.65
2045 Total$1,710.43$6.83$1,717.26