Borrow amount

$300,000

Advertised Rate

3.10%

Variable

Loan term
25 Years
Bankstown City Unity Bank
Repayment frequency
Monthly
Monthly Repayments
$1,438
Number of repayments
300
Total interest paid
$131,485
Total Repayments

$431,485

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Dec 2020$663.29$775.00$1,438.29$299,336.71
2020 Total$663.29$775$1,438.29
2Jan 2021$665.00$773.29$1,438.29$298,671.71
3Feb 2021$666.72$771.57$1,438.29$298,004.99
4Mar 2021$668.44$769.85$1,438.29$297,336.55
5Apr 2021$670.17$768.12$1,438.29$296,666.38
6May 2021$671.90$766.39$1,438.29$295,994.48
7Jun 2021$673.64$764.65$1,438.29$295,320.84
8Jul 2021$675.38$762.91$1,438.29$294,645.46
9Aug 2021$677.12$761.17$1,438.29$293,968.34
10Sep 2021$678.87$759.42$1,438.29$293,289.47
11Oct 2021$680.63$757.66$1,438.29$292,608.84
12Nov 2021$682.38$755.91$1,438.29$291,926.46
13Dec 2021$684.15$754.14$1,438.29$291,242.31
2021 Total$8,094.4$9,165.08$17,259.48
14Jan 2022$685.91$752.38$1,438.29$290,556.40
15Feb 2022$687.69$750.60$1,438.29$289,868.71
16Mar 2022$689.46$748.83$1,438.29$289,179.25
17Apr 2022$691.24$747.05$1,438.29$288,488.01
18May 2022$693.03$745.26$1,438.29$287,794.98
19Jun 2022$694.82$743.47$1,438.29$287,100.16
20Jul 2022$696.61$741.68$1,438.29$286,403.55
21Aug 2022$698.41$739.88$1,438.29$285,705.14
22Sep 2022$700.22$738.07$1,438.29$285,004.92
23Oct 2022$702.03$736.26$1,438.29$284,302.89
24Nov 2022$703.84$734.45$1,438.29$283,599.05
25Dec 2022$705.66$732.63$1,438.29$282,893.39
2022 Total$8,348.92$8,910.56$17,259.48
26Jan 2023$707.48$730.81$1,438.29$282,185.91
27Feb 2023$709.31$728.98$1,438.29$281,476.60
28Mar 2023$711.14$727.15$1,438.29$280,765.46
29Apr 2023$712.98$725.31$1,438.29$280,052.48
30May 2023$714.82$723.47$1,438.29$279,337.66
31Jun 2023$716.67$721.62$1,438.29$278,620.99
32Jul 2023$718.52$719.77$1,438.29$277,902.47
33Aug 2023$720.38$717.91$1,438.29$277,182.09
34Sep 2023$722.24$716.05$1,438.29$276,459.85
35Oct 2023$724.10$714.19$1,438.29$275,735.75
36Nov 2023$725.97$712.32$1,438.29$275,009.78
37Dec 2023$727.85$710.44$1,438.29$274,281.93
2023 Total$8,611.46$8,648.02$17,259.48
38Jan 2024$729.73$708.56$1,438.29$273,552.20
39Feb 2024$731.61$706.68$1,438.29$272,820.59
40Mar 2024$733.50$704.79$1,438.29$272,087.09
41Apr 2024$735.40$702.89$1,438.29$271,351.69
42May 2024$737.30$700.99$1,438.29$270,614.39
43Jun 2024$739.20$699.09$1,438.29$269,875.19
44Jul 2024$741.11$697.18$1,438.29$269,134.08
45Aug 2024$743.03$695.26$1,438.29$268,391.05
46Sep 2024$744.95$693.34$1,438.29$267,646.10
47Oct 2024$746.87$691.42$1,438.29$266,899.23
48Nov 2024$748.80$689.49$1,438.29$266,150.43
49Dec 2024$750.73$687.56$1,438.29$265,399.70
2024 Total$8,882.23$8,377.25$17,259.48
50Jan 2025$752.67$685.62$1,438.29$264,647.03
51Feb 2025$754.62$683.67$1,438.29$263,892.41
52Mar 2025$756.57$681.72$1,438.29$263,135.84
53Apr 2025$758.52$679.77$1,438.29$262,377.32
54May 2025$760.48$677.81$1,438.29$261,616.84
55Jun 2025$762.45$675.84$1,438.29$260,854.39
56Jul 2025$764.42$673.87$1,438.29$260,089.97
57Aug 2025$766.39$671.90$1,438.29$259,323.58
58Sep 2025$768.37$669.92$1,438.29$258,555.21
59Oct 2025$770.36$667.93$1,438.29$257,784.85
60Nov 2025$772.35$665.94$1,438.29$257,012.50
61Dec 2025$774.34$663.95$1,438.29$256,238.16
2025 Total$9,161.54$8,097.94$17,259.48
62Jan 2026$776.34$661.95$1,438.29$255,461.82
63Feb 2026$778.35$659.94$1,438.29$254,683.47
64Mar 2026$780.36$657.93$1,438.29$253,903.11
65Apr 2026$782.37$655.92$1,438.29$253,120.74
66May 2026$784.39$653.90$1,438.29$252,336.35
67Jun 2026$786.42$651.87$1,438.29$251,549.93
68Jul 2026$788.45$649.84$1,438.29$250,761.48
69Aug 2026$790.49$647.80$1,438.29$249,970.99
70Sep 2026$792.53$645.76$1,438.29$249,178.46
71Oct 2026$794.58$643.71$1,438.29$248,383.88
72Nov 2026$796.63$641.66$1,438.29$247,587.25
73Dec 2026$798.69$639.60$1,438.29$246,788.56
2026 Total$9,449.6$7,809.88$17,259.48
74Jan 2027$800.75$637.54$1,438.29$245,987.81
75Feb 2027$802.82$635.47$1,438.29$245,184.99
76Mar 2027$804.90$633.39$1,438.29$244,380.09
77Apr 2027$806.97$631.32$1,438.29$243,573.12
78May 2027$809.06$629.23$1,438.29$242,764.06
79Jun 2027$811.15$627.14$1,438.29$241,952.91
80Jul 2027$813.24$625.05$1,438.29$241,139.67
81Aug 2027$815.35$622.94$1,438.29$240,324.32
82Sep 2027$817.45$620.84$1,438.29$239,506.87
83Oct 2027$819.56$618.73$1,438.29$238,687.31
84Nov 2027$821.68$616.61$1,438.29$237,865.63
85Dec 2027$823.80$614.49$1,438.29$237,041.83
2027 Total$9,746.73$7,512.75$17,259.48
86Jan 2028$825.93$612.36$1,438.29$236,215.90
87Feb 2028$828.07$610.22$1,438.29$235,387.83
88Mar 2028$830.20$608.09$1,438.29$234,557.63
89Apr 2028$832.35$605.94$1,438.29$233,725.28
90May 2028$834.50$603.79$1,438.29$232,890.78
91Jun 2028$836.66$601.63$1,438.29$232,054.12
92Jul 2028$838.82$599.47$1,438.29$231,215.30
93Aug 2028$840.98$597.31$1,438.29$230,374.32
94Sep 2028$843.16$595.13$1,438.29$229,531.16
95Oct 2028$845.33$592.96$1,438.29$228,685.83
96Nov 2028$847.52$590.77$1,438.29$227,838.31
97Dec 2028$849.71$588.58$1,438.29$226,988.60
2028 Total$10,053.23$7,206.25$17,259.48
98Jan 2029$851.90$586.39$1,438.29$226,136.70
99Feb 2029$854.10$584.19$1,438.29$225,282.60
100Mar 2029$856.31$581.98$1,438.29$224,426.29
101Apr 2029$858.52$579.77$1,438.29$223,567.77
102May 2029$860.74$577.55$1,438.29$222,707.03
103Jun 2029$862.96$575.33$1,438.29$221,844.07
104Jul 2029$865.19$573.10$1,438.29$220,978.88
105Aug 2029$867.43$570.86$1,438.29$220,111.45
106Sep 2029$869.67$568.62$1,438.29$219,241.78
107Oct 2029$871.92$566.37$1,438.29$218,369.86
108Nov 2029$874.17$564.12$1,438.29$217,495.69
109Dec 2029$876.43$561.86$1,438.29$216,619.26
2029 Total$10,369.34$6,890.14$17,259.48
110Jan 2030$878.69$559.60$1,438.29$215,740.57
111Feb 2030$880.96$557.33$1,438.29$214,859.61
112Mar 2030$883.24$555.05$1,438.29$213,976.37
113Apr 2030$885.52$552.77$1,438.29$213,090.85
114May 2030$887.81$550.48$1,438.29$212,203.04
115Jun 2030$890.10$548.19$1,438.29$211,312.94
116Jul 2030$892.40$545.89$1,438.29$210,420.54
117Aug 2030$894.70$543.59$1,438.29$209,525.84
118Sep 2030$897.01$541.28$1,438.29$208,628.83
119Oct 2030$899.33$538.96$1,438.29$207,729.50
120Nov 2030$901.66$536.63$1,438.29$206,827.84
121Dec 2030$903.98$534.31$1,438.29$205,923.86
2030 Total$10,695.4$6,564.08$17,259.48
122Jan 2031$906.32$531.97$1,438.29$205,017.54
123Feb 2031$908.66$529.63$1,438.29$204,108.88
124Mar 2031$911.01$527.28$1,438.29$203,197.87
125Apr 2031$913.36$524.93$1,438.29$202,284.51
126May 2031$915.72$522.57$1,438.29$201,368.79
127Jun 2031$918.09$520.20$1,438.29$200,450.70
128Jul 2031$920.46$517.83$1,438.29$199,530.24
129Aug 2031$922.84$515.45$1,438.29$198,607.40
130Sep 2031$925.22$513.07$1,438.29$197,682.18
131Oct 2031$927.61$510.68$1,438.29$196,754.57
132Nov 2031$930.01$508.28$1,438.29$195,824.56
133Dec 2031$932.41$505.88$1,438.29$194,892.15
2031 Total$11,031.71$6,227.77$17,259.48
134Jan 2032$934.82$503.47$1,438.29$193,957.33
135Feb 2032$937.23$501.06$1,438.29$193,020.10
136Mar 2032$939.65$498.64$1,438.29$192,080.45
137Apr 2032$942.08$496.21$1,438.29$191,138.37
138May 2032$944.52$493.77$1,438.29$190,193.85
139Jun 2032$946.96$491.33$1,438.29$189,246.89
140Jul 2032$949.40$488.89$1,438.29$188,297.49
141Aug 2032$951.85$486.44$1,438.29$187,345.64
142Sep 2032$954.31$483.98$1,438.29$186,391.33
143Oct 2032$956.78$481.51$1,438.29$185,434.55
144Nov 2032$959.25$479.04$1,438.29$184,475.30
145Dec 2032$961.73$476.56$1,438.29$183,513.57
2032 Total$11,378.58$5,880.9$17,259.48
146Jan 2033$964.21$474.08$1,438.29$182,549.36
147Feb 2033$966.70$471.59$1,438.29$181,582.66
148Mar 2033$969.20$469.09$1,438.29$180,613.46
149Apr 2033$971.71$466.58$1,438.29$179,641.75
150May 2033$974.22$464.07$1,438.29$178,667.53
151Jun 2033$976.73$461.56$1,438.29$177,690.80
152Jul 2033$979.26$459.03$1,438.29$176,711.54
153Aug 2033$981.79$456.50$1,438.29$175,729.75
154Sep 2033$984.32$453.97$1,438.29$174,745.43
155Oct 2033$986.86$451.43$1,438.29$173,758.57
156Nov 2033$989.41$448.88$1,438.29$172,769.16
157Dec 2033$991.97$446.32$1,438.29$171,777.19
2033 Total$11,736.38$5,523.1$17,259.48
158Jan 2034$994.53$443.76$1,438.29$170,782.66
159Feb 2034$997.10$441.19$1,438.29$169,785.56
160Mar 2034$999.68$438.61$1,438.29$168,785.88
161Apr 2034$1,002.26$436.03$1,438.29$167,783.62
162May 2034$1,004.85$433.44$1,438.29$166,778.77
163Jun 2034$1,007.44$430.85$1,438.29$165,771.33
164Jul 2034$1,010.05$428.24$1,438.29$164,761.28
165Aug 2034$1,012.66$425.63$1,438.29$163,748.62
166Sep 2034$1,015.27$423.02$1,438.29$162,733.35
167Oct 2034$1,017.90$420.39$1,438.29$161,715.45
168Nov 2034$1,020.53$417.76$1,438.29$160,694.92
169Dec 2034$1,023.16$415.13$1,438.29$159,671.76
2034 Total$12,105.43$5,154.05$17,259.48
170Jan 2035$1,025.80$412.49$1,438.29$158,645.96
171Feb 2035$1,028.45$409.84$1,438.29$157,617.51
172Mar 2035$1,031.11$407.18$1,438.29$156,586.40
173Apr 2035$1,033.78$404.51$1,438.29$155,552.62
174May 2035$1,036.45$401.84$1,438.29$154,516.17
175Jun 2035$1,039.12$399.17$1,438.29$153,477.05
176Jul 2035$1,041.81$396.48$1,438.29$152,435.24
177Aug 2035$1,044.50$393.79$1,438.29$151,390.74
178Sep 2035$1,047.20$391.09$1,438.29$150,343.54
179Oct 2035$1,049.90$388.39$1,438.29$149,293.64
180Nov 2035$1,052.61$385.68$1,438.29$148,241.03
181Dec 2035$1,055.33$382.96$1,438.29$147,185.70
2035 Total$12,486.06$4,773.42$17,259.48
182Jan 2036$1,058.06$380.23$1,438.29$146,127.64
183Feb 2036$1,060.79$377.50$1,438.29$145,066.85
184Mar 2036$1,063.53$374.76$1,438.29$144,003.32
185Apr 2036$1,066.28$372.01$1,438.29$142,937.04
186May 2036$1,069.04$369.25$1,438.29$141,868.00
187Jun 2036$1,071.80$366.49$1,438.29$140,796.20
188Jul 2036$1,074.57$363.72$1,438.29$139,721.63
189Aug 2036$1,077.34$360.95$1,438.29$138,644.29
190Sep 2036$1,080.13$358.16$1,438.29$137,564.16
191Oct 2036$1,082.92$355.37$1,438.29$136,481.24
192Nov 2036$1,085.71$352.58$1,438.29$135,395.53
193Dec 2036$1,088.52$349.77$1,438.29$134,307.01
2036 Total$12,878.69$4,380.79$17,259.48
194Jan 2037$1,091.33$346.96$1,438.29$133,215.68
195Feb 2037$1,094.15$344.14$1,438.29$132,121.53
196Mar 2037$1,096.98$341.31$1,438.29$131,024.55
197Apr 2037$1,099.81$338.48$1,438.29$129,924.74
198May 2037$1,102.65$335.64$1,438.29$128,822.09
199Jun 2037$1,105.50$332.79$1,438.29$127,716.59
200Jul 2037$1,108.36$329.93$1,438.29$126,608.23
201Aug 2037$1,111.22$327.07$1,438.29$125,497.01
202Sep 2037$1,114.09$324.20$1,438.29$124,382.92
203Oct 2037$1,116.97$321.32$1,438.29$123,265.95
204Nov 2037$1,119.85$318.44$1,438.29$122,146.10
205Dec 2037$1,122.75$315.54$1,438.29$121,023.35
2037 Total$13,283.66$3,975.82$17,259.48
206Jan 2038$1,125.65$312.64$1,438.29$119,897.70
207Feb 2038$1,128.55$309.74$1,438.29$118,769.15
208Mar 2038$1,131.47$306.82$1,438.29$117,637.68
209Apr 2038$1,134.39$303.90$1,438.29$116,503.29
210May 2038$1,137.32$300.97$1,438.29$115,365.97
211Jun 2038$1,140.26$298.03$1,438.29$114,225.71
212Jul 2038$1,143.21$295.08$1,438.29$113,082.50
213Aug 2038$1,146.16$292.13$1,438.29$111,936.34
214Sep 2038$1,149.12$289.17$1,438.29$110,787.22
215Oct 2038$1,152.09$286.20$1,438.29$109,635.13
216Nov 2038$1,155.07$283.22$1,438.29$108,480.06
217Dec 2038$1,158.05$280.24$1,438.29$107,322.01
2038 Total$13,701.34$3,558.14$17,259.48
218Jan 2039$1,161.04$277.25$1,438.29$106,160.97
219Feb 2039$1,164.04$274.25$1,438.29$104,996.93
220Mar 2039$1,167.05$271.24$1,438.29$103,829.88
221Apr 2039$1,170.06$268.23$1,438.29$102,659.82
222May 2039$1,173.09$265.20$1,438.29$101,486.73
223Jun 2039$1,176.12$262.17$1,438.29$100,310.61
224Jul 2039$1,179.15$259.14$1,438.29$99,131.46
225Aug 2039$1,182.20$256.09$1,438.29$97,949.26
226Sep 2039$1,185.25$253.04$1,438.29$96,764.01
227Oct 2039$1,188.32$249.97$1,438.29$95,575.69
228Nov 2039$1,191.39$246.90$1,438.29$94,384.30
229Dec 2039$1,194.46$243.83$1,438.29$93,189.84
2039 Total$14,132.17$3,127.31$17,259.48
230Jan 2040$1,197.55$240.74$1,438.29$91,992.29
231Feb 2040$1,200.64$237.65$1,438.29$90,791.65
232Mar 2040$1,203.74$234.55$1,438.29$89,587.91
233Apr 2040$1,206.85$231.44$1,438.29$88,381.06
234May 2040$1,209.97$228.32$1,438.29$87,171.09
235Jun 2040$1,213.10$225.19$1,438.29$85,957.99
236Jul 2040$1,216.23$222.06$1,438.29$84,741.76
237Aug 2040$1,219.37$218.92$1,438.29$83,522.39
238Sep 2040$1,222.52$215.77$1,438.29$82,299.87
239Oct 2040$1,225.68$212.61$1,438.29$81,074.19
240Nov 2040$1,228.85$209.44$1,438.29$79,845.34
241Dec 2040$1,232.02$206.27$1,438.29$78,613.32
2040 Total$14,576.52$2,682.96$17,259.48
242Jan 2041$1,235.21$203.08$1,438.29$77,378.11
243Feb 2041$1,238.40$199.89$1,438.29$76,139.71
244Mar 2041$1,241.60$196.69$1,438.29$74,898.11
245Apr 2041$1,244.80$193.49$1,438.29$73,653.31
246May 2041$1,248.02$190.27$1,438.29$72,405.29
247Jun 2041$1,251.24$187.05$1,438.29$71,154.05
248Jul 2041$1,254.48$183.81$1,438.29$69,899.57
249Aug 2041$1,257.72$180.57$1,438.29$68,641.85
250Sep 2041$1,260.97$177.32$1,438.29$67,380.88
251Oct 2041$1,264.22$174.07$1,438.29$66,116.66
252Nov 2041$1,267.49$170.80$1,438.29$64,849.17
253Dec 2041$1,270.76$167.53$1,438.29$63,578.41
2041 Total$15,034.91$2,224.57$17,259.48
254Jan 2042$1,274.05$164.24$1,438.29$62,304.36
255Feb 2042$1,277.34$160.95$1,438.29$61,027.02
256Mar 2042$1,280.64$157.65$1,438.29$59,746.38
257Apr 2042$1,283.95$154.34$1,438.29$58,462.43
258May 2042$1,287.26$151.03$1,438.29$57,175.17
259Jun 2042$1,290.59$147.70$1,438.29$55,884.58
260Jul 2042$1,293.92$144.37$1,438.29$54,590.66
261Aug 2042$1,297.26$141.03$1,438.29$53,293.40
262Sep 2042$1,300.62$137.67$1,438.29$51,992.78
263Oct 2042$1,303.98$134.31$1,438.29$50,688.80
264Nov 2042$1,307.34$130.95$1,438.29$49,381.46
265Dec 2042$1,310.72$127.57$1,438.29$48,070.74
2042 Total$15,507.67$1,751.81$17,259.48
266Jan 2043$1,314.11$124.18$1,438.29$46,756.63
267Feb 2043$1,317.50$120.79$1,438.29$45,439.13
268Mar 2043$1,320.91$117.38$1,438.29$44,118.22
269Apr 2043$1,324.32$113.97$1,438.29$42,793.90
270May 2043$1,327.74$110.55$1,438.29$41,466.16
271Jun 2043$1,331.17$107.12$1,438.29$40,134.99
272Jul 2043$1,334.61$103.68$1,438.29$38,800.38
273Aug 2043$1,338.06$100.23$1,438.29$37,462.32
274Sep 2043$1,341.51$96.78$1,438.29$36,120.81
275Oct 2043$1,344.98$93.31$1,438.29$34,775.83
276Nov 2043$1,348.45$89.84$1,438.29$33,427.38
277Dec 2043$1,351.94$86.35$1,438.29$32,075.44
2043 Total$15,995.3$1,264.18$17,259.48
278Jan 2044$1,355.43$82.86$1,438.29$30,720.01
279Feb 2044$1,358.93$79.36$1,438.29$29,361.08
280Mar 2044$1,362.44$75.85$1,438.29$27,998.64
281Apr 2044$1,365.96$72.33$1,438.29$26,632.68
282May 2044$1,369.49$68.80$1,438.29$25,263.19
283Jun 2044$1,373.03$65.26$1,438.29$23,890.16
284Jul 2044$1,376.57$61.72$1,438.29$22,513.59
285Aug 2044$1,380.13$58.16$1,438.29$21,133.46
286Sep 2044$1,383.70$54.59$1,438.29$19,749.76
287Oct 2044$1,387.27$51.02$1,438.29$18,362.49
288Nov 2044$1,390.85$47.44$1,438.29$16,971.64
289Dec 2044$1,394.45$43.84$1,438.29$15,577.19
2044 Total$16,498.25$761.23$17,259.48
290Jan 2045$1,398.05$40.24$1,438.29$14,179.14
291Feb 2045$1,401.66$36.63$1,438.29$12,777.48
292Mar 2045$1,405.28$33.01$1,438.29$11,372.20
293Apr 2045$1,408.91$29.38$1,438.29$9,963.29
294May 2045$1,412.55$25.74$1,438.29$8,550.74
295Jun 2045$1,416.20$22.09$1,438.29$7,134.54
296Jul 2045$1,419.86$18.43$1,438.29$5,714.68
297Aug 2045$1,423.53$14.76$1,438.29$4,291.15
298Sep 2045$1,427.20$11.09$1,438.29$2,863.95
299Oct 2045$1,430.89$7.40$1,438.29$1,433.06
300Nov 2045$1,433.06$3.70$1,436.76$0.00
2045 Total$15,577.19$242.47$15,819.66