Borrow amount

$300,000

Advertised Rate

3.54

% p.a

Intro 24 months

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

$520,900

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$511.34$1,225.00$1,736.34$299,488.66
2Sep 2021$513.43$1,222.91$1,736.34$298,975.23
3Oct 2021$515.52$1,220.82$1,736.34$298,459.71
4Nov 2021$517.63$1,218.71$1,736.34$297,942.08
5Dec 2021$519.74$1,216.60$1,736.34$297,422.34
2021 Total$2,577.66$6,104.04$8,681.7
6Jan 2022$521.87$1,214.47$1,736.34$296,900.47
7Feb 2022$524.00$1,212.34$1,736.34$296,376.47
8Mar 2022$526.14$1,210.20$1,736.34$295,850.33
9Apr 2022$528.28$1,208.06$1,736.34$295,322.05
10May 2022$530.44$1,205.90$1,736.34$294,791.61
11Jun 2022$532.61$1,203.73$1,736.34$294,259.00
12Jul 2022$534.78$1,201.56$1,736.34$293,724.22
13Aug 2022$536.97$1,199.37$1,736.34$293,187.25
14Sep 2022$539.16$1,197.18$1,736.34$292,648.09
15Oct 2022$541.36$1,194.98$1,736.34$292,106.73
16Nov 2022$543.57$1,192.77$1,736.34$291,563.16
17Dec 2022$545.79$1,190.55$1,736.34$291,017.37
2022 Total$6,404.97$14,431.11$20,836.08
18Jan 2023$548.02$1,188.32$1,736.34$290,469.35
19Feb 2023$550.26$1,186.08$1,736.34$289,919.09
20Mar 2023$552.50$1,183.84$1,736.34$289,366.59
21Apr 2023$554.76$1,181.58$1,736.34$288,811.83
22May 2023$557.03$1,179.31$1,736.34$288,254.80
23Jun 2023$559.30$1,177.04$1,736.34$287,695.50
24Jul 2023$561.58$1,174.76$1,736.34$287,133.92
25Aug 2023$563.88$1,172.46$1,736.34$286,570.04
26Sep 2023$566.18$1,170.16$1,736.34$286,003.86
27Oct 2023$568.49$1,167.85$1,736.34$285,435.37
28Nov 2023$570.81$1,165.53$1,736.34$284,864.56
29Dec 2023$573.14$1,163.20$1,736.34$284,291.42
2023 Total$6,725.95$14,110.13$20,836.08
30Jan 2024$575.48$1,160.86$1,736.34$283,715.94
31Feb 2024$577.83$1,158.51$1,736.34$283,138.11
32Mar 2024$580.19$1,156.15$1,736.34$282,557.92
33Apr 2024$582.56$1,153.78$1,736.34$281,975.36
34May 2024$584.94$1,151.40$1,736.34$281,390.42
35Jun 2024$587.33$1,149.01$1,736.34$280,803.09
36Jul 2024$589.73$1,146.61$1,736.34$280,213.36
37Aug 2024$592.14$1,144.20$1,736.34$279,621.22
38Sep 2024$594.55$1,141.79$1,736.34$279,026.67
39Oct 2024$596.98$1,139.36$1,736.34$278,429.69
40Nov 2024$599.42$1,136.92$1,736.34$277,830.27
41Dec 2024$601.87$1,134.47$1,736.34$277,228.40
2024 Total$7,063.02$13,773.06$20,836.08
42Jan 2025$604.32$1,132.02$1,736.34$276,624.08
43Feb 2025$606.79$1,129.55$1,736.34$276,017.29
44Mar 2025$609.27$1,127.07$1,736.34$275,408.02
45Apr 2025$611.76$1,124.58$1,736.34$274,796.26
46May 2025$614.26$1,122.08$1,736.34$274,182.00
47Jun 2025$616.76$1,119.58$1,736.34$273,565.24
48Jul 2025$619.28$1,117.06$1,736.34$272,945.96
49Aug 2025$621.81$1,114.53$1,736.34$272,324.15
50Sep 2025$624.35$1,111.99$1,736.34$271,699.80
51Oct 2025$626.90$1,109.44$1,736.34$271,072.90
52Nov 2025$629.46$1,106.88$1,736.34$270,443.44
53Dec 2025$632.03$1,104.31$1,736.34$269,811.41
2025 Total$7,416.99$13,419.09$20,836.08
54Jan 2026$634.61$1,101.73$1,736.34$269,176.80
55Feb 2026$637.20$1,099.14$1,736.34$268,539.60
56Mar 2026$639.80$1,096.54$1,736.34$267,899.80
57Apr 2026$642.42$1,093.92$1,736.34$267,257.38
58May 2026$645.04$1,091.30$1,736.34$266,612.34
59Jun 2026$647.67$1,088.67$1,736.34$265,964.67
60Jul 2026$650.32$1,086.02$1,736.34$265,314.35
61Aug 2026$652.97$1,083.37$1,736.34$264,661.38
62Sep 2026$655.64$1,080.70$1,736.34$264,005.74
63Oct 2026$658.32$1,078.02$1,736.34$263,347.42
64Nov 2026$661.00$1,075.34$1,736.34$262,686.42
65Dec 2026$663.70$1,072.64$1,736.34$262,022.72
2026 Total$7,788.69$13,047.39$20,836.08
66Jan 2027$666.41$1,069.93$1,736.34$261,356.31
67Feb 2027$669.14$1,067.20$1,736.34$260,687.17
68Mar 2027$671.87$1,064.47$1,736.34$260,015.30
69Apr 2027$674.61$1,061.73$1,736.34$259,340.69
70May 2027$677.37$1,058.97$1,736.34$258,663.32
71Jun 2027$680.13$1,056.21$1,736.34$257,983.19
72Jul 2027$682.91$1,053.43$1,736.34$257,300.28
73Aug 2027$685.70$1,050.64$1,736.34$256,614.58
74Sep 2027$688.50$1,047.84$1,736.34$255,926.08
75Oct 2027$691.31$1,045.03$1,736.34$255,234.77
76Nov 2027$694.13$1,042.21$1,736.34$254,540.64
77Dec 2027$696.97$1,039.37$1,736.34$253,843.67
2027 Total$8,179.05$12,657.03$20,836.08
78Jan 2028$699.81$1,036.53$1,736.34$253,143.86
79Feb 2028$702.67$1,033.67$1,736.34$252,441.19
80Mar 2028$705.54$1,030.80$1,736.34$251,735.65
81Apr 2028$708.42$1,027.92$1,736.34$251,027.23
82May 2028$711.31$1,025.03$1,736.34$250,315.92
83Jun 2028$714.22$1,022.12$1,736.34$249,601.70
84Jul 2028$717.13$1,019.21$1,736.34$248,884.57
85Aug 2028$720.06$1,016.28$1,736.34$248,164.51
86Sep 2028$723.00$1,013.34$1,736.34$247,441.51
87Oct 2028$725.95$1,010.39$1,736.34$246,715.56
88Nov 2028$728.92$1,007.42$1,736.34$245,986.64
89Dec 2028$731.89$1,004.45$1,736.34$245,254.75
2028 Total$8,588.92$12,247.16$20,836.08
90Jan 2029$734.88$1,001.46$1,736.34$244,519.87
91Feb 2029$737.88$998.46$1,736.34$243,781.99
92Mar 2029$740.90$995.44$1,736.34$243,041.09
93Apr 2029$743.92$992.42$1,736.34$242,297.17
94May 2029$746.96$989.38$1,736.34$241,550.21
95Jun 2029$750.01$986.33$1,736.34$240,800.20
96Jul 2029$753.07$983.27$1,736.34$240,047.13
97Aug 2029$756.15$980.19$1,736.34$239,290.98
98Sep 2029$759.24$977.10$1,736.34$238,531.74
99Oct 2029$762.34$974.00$1,736.34$237,769.40
100Nov 2029$765.45$970.89$1,736.34$237,003.95
101Dec 2029$768.57$967.77$1,736.34$236,235.38
2029 Total$9,019.37$11,816.71$20,836.08
102Jan 2030$771.71$964.63$1,736.34$235,463.67
103Feb 2030$774.86$961.48$1,736.34$234,688.81
104Mar 2030$778.03$958.31$1,736.34$233,910.78
105Apr 2030$781.20$955.14$1,736.34$233,129.58
106May 2030$784.39$951.95$1,736.34$232,345.19
107Jun 2030$787.60$948.74$1,736.34$231,557.59
108Jul 2030$790.81$945.53$1,736.34$230,766.78
109Aug 2030$794.04$942.30$1,736.34$229,972.74
110Sep 2030$797.28$939.06$1,736.34$229,175.46
111Oct 2030$800.54$935.80$1,736.34$228,374.92
112Nov 2030$803.81$932.53$1,736.34$227,571.11
113Dec 2030$807.09$929.25$1,736.34$226,764.02
2030 Total$9,471.36$11,364.72$20,836.08
114Jan 2031$810.39$925.95$1,736.34$225,953.63
115Feb 2031$813.70$922.64$1,736.34$225,139.93
116Mar 2031$817.02$919.32$1,736.34$224,322.91
117Apr 2031$820.35$915.99$1,736.34$223,502.56
118May 2031$823.70$912.64$1,736.34$222,678.86
119Jun 2031$827.07$909.27$1,736.34$221,851.79
120Jul 2031$830.45$905.89$1,736.34$221,021.34
121Aug 2031$833.84$902.50$1,736.34$220,187.50
122Sep 2031$837.24$899.10$1,736.34$219,350.26
123Oct 2031$840.66$895.68$1,736.34$218,509.60
124Nov 2031$844.09$892.25$1,736.34$217,665.51
125Dec 2031$847.54$888.80$1,736.34$216,817.97
2031 Total$9,946.05$10,890.03$20,836.08
126Jan 2032$851.00$885.34$1,736.34$215,966.97
127Feb 2032$854.47$881.87$1,736.34$215,112.50
128Mar 2032$857.96$878.38$1,736.34$214,254.54
129Apr 2032$861.47$874.87$1,736.34$213,393.07
130May 2032$864.98$871.36$1,736.34$212,528.09
131Jun 2032$868.52$867.82$1,736.34$211,659.57
132Jul 2032$872.06$864.28$1,736.34$210,787.51
133Aug 2032$875.62$860.72$1,736.34$209,911.89
134Sep 2032$879.20$857.14$1,736.34$209,032.69
135Oct 2032$882.79$853.55$1,736.34$208,149.90
136Nov 2032$886.39$849.95$1,736.34$207,263.51
137Dec 2032$890.01$846.33$1,736.34$206,373.50
2032 Total$10,444.47$10,391.61$20,836.08
138Jan 2033$893.65$842.69$1,736.34$205,479.85
139Feb 2033$897.30$839.04$1,736.34$204,582.55
140Mar 2033$900.96$835.38$1,736.34$203,681.59
141Apr 2033$904.64$831.70$1,736.34$202,776.95
142May 2033$908.33$828.01$1,736.34$201,868.62
143Jun 2033$912.04$824.30$1,736.34$200,956.58
144Jul 2033$915.77$820.57$1,736.34$200,040.81
145Aug 2033$919.51$816.83$1,736.34$199,121.30
146Sep 2033$923.26$813.08$1,736.34$198,198.04
147Oct 2033$927.03$809.31$1,736.34$197,271.01
148Nov 2033$930.82$805.52$1,736.34$196,340.19
149Dec 2033$934.62$801.72$1,736.34$195,405.57
2033 Total$10,967.93$9,868.15$20,836.08
150Jan 2034$938.43$797.91$1,736.34$194,467.14
151Feb 2034$942.27$794.07$1,736.34$193,524.87
152Mar 2034$946.11$790.23$1,736.34$192,578.76
153Apr 2034$949.98$786.36$1,736.34$191,628.78
154May 2034$953.86$782.48$1,736.34$190,674.92
155Jun 2034$957.75$778.59$1,736.34$189,717.17
156Jul 2034$961.66$774.68$1,736.34$188,755.51
157Aug 2034$965.59$770.75$1,736.34$187,789.92
158Sep 2034$969.53$766.81$1,736.34$186,820.39
159Oct 2034$973.49$762.85$1,736.34$185,846.90
160Nov 2034$977.47$758.87$1,736.34$184,869.43
161Dec 2034$981.46$754.88$1,736.34$183,887.97
2034 Total$11,517.6$9,318.48$20,836.08
162Jan 2035$985.46$750.88$1,736.34$182,902.51
163Feb 2035$989.49$746.85$1,736.34$181,913.02
164Mar 2035$993.53$742.81$1,736.34$180,919.49
165Apr 2035$997.59$738.75$1,736.34$179,921.90
166May 2035$1,001.66$734.68$1,736.34$178,920.24
167Jun 2035$1,005.75$730.59$1,736.34$177,914.49
168Jul 2035$1,009.86$726.48$1,736.34$176,904.63
169Aug 2035$1,013.98$722.36$1,736.34$175,890.65
170Sep 2035$1,018.12$718.22$1,736.34$174,872.53
171Oct 2035$1,022.28$714.06$1,736.34$173,850.25
172Nov 2035$1,026.45$709.89$1,736.34$172,823.80
173Dec 2035$1,030.64$705.70$1,736.34$171,793.16
2035 Total$12,094.81$8,741.27$20,836.08
174Jan 2036$1,034.85$701.49$1,736.34$170,758.31
175Feb 2036$1,039.08$697.26$1,736.34$169,719.23
176Mar 2036$1,043.32$693.02$1,736.34$168,675.91
177Apr 2036$1,047.58$688.76$1,736.34$167,628.33
178May 2036$1,051.86$684.48$1,736.34$166,576.47
179Jun 2036$1,056.15$680.19$1,736.34$165,520.32
180Jul 2036$1,060.47$675.87$1,736.34$164,459.85
181Aug 2036$1,064.80$671.54$1,736.34$163,395.05
182Sep 2036$1,069.14$667.20$1,736.34$162,325.91
183Oct 2036$1,073.51$662.83$1,736.34$161,252.40
184Nov 2036$1,077.89$658.45$1,736.34$160,174.51
185Dec 2036$1,082.29$654.05$1,736.34$159,092.22
2036 Total$12,700.94$8,135.14$20,836.08
186Jan 2037$1,086.71$649.63$1,736.34$158,005.51
187Feb 2037$1,091.15$645.19$1,736.34$156,914.36
188Mar 2037$1,095.61$640.73$1,736.34$155,818.75
189Apr 2037$1,100.08$636.26$1,736.34$154,718.67
190May 2037$1,104.57$631.77$1,736.34$153,614.10
191Jun 2037$1,109.08$627.26$1,736.34$152,505.02
192Jul 2037$1,113.61$622.73$1,736.34$151,391.41
193Aug 2037$1,118.16$618.18$1,736.34$150,273.25
194Sep 2037$1,122.72$613.62$1,736.34$149,150.53
195Oct 2037$1,127.31$609.03$1,736.34$148,023.22
196Nov 2037$1,131.91$604.43$1,736.34$146,891.31
197Dec 2037$1,136.53$599.81$1,736.34$145,754.78
2037 Total$13,337.44$7,498.64$20,836.08
198Jan 2038$1,141.17$595.17$1,736.34$144,613.61
199Feb 2038$1,145.83$590.51$1,736.34$143,467.78
200Mar 2038$1,150.51$585.83$1,736.34$142,317.27
201Apr 2038$1,155.21$581.13$1,736.34$141,162.06
202May 2038$1,159.93$576.41$1,736.34$140,002.13
203Jun 2038$1,164.66$571.68$1,736.34$138,837.47
204Jul 2038$1,169.42$566.92$1,736.34$137,668.05
205Aug 2038$1,174.20$562.14$1,736.34$136,493.85
206Sep 2038$1,178.99$557.35$1,736.34$135,314.86
207Oct 2038$1,183.80$552.54$1,736.34$134,131.06
208Nov 2038$1,188.64$547.70$1,736.34$132,942.42
209Dec 2038$1,193.49$542.85$1,736.34$131,748.93
2038 Total$14,005.85$6,830.23$20,836.08
210Jan 2039$1,198.37$537.97$1,736.34$130,550.56
211Feb 2039$1,203.26$533.08$1,736.34$129,347.30
212Mar 2039$1,208.17$528.17$1,736.34$128,139.13
213Apr 2039$1,213.11$523.23$1,736.34$126,926.02
214May 2039$1,218.06$518.28$1,736.34$125,707.96
215Jun 2039$1,223.03$513.31$1,736.34$124,484.93
216Jul 2039$1,228.03$508.31$1,736.34$123,256.90
217Aug 2039$1,233.04$503.30$1,736.34$122,023.86
218Sep 2039$1,238.08$498.26$1,736.34$120,785.78
219Oct 2039$1,243.13$493.21$1,736.34$119,542.65
220Nov 2039$1,248.21$488.13$1,736.34$118,294.44
221Dec 2039$1,253.30$483.04$1,736.34$117,041.14
2039 Total$14,707.79$6,128.29$20,836.08
222Jan 2040$1,258.42$477.92$1,736.34$115,782.72
223Feb 2040$1,263.56$472.78$1,736.34$114,519.16
224Mar 2040$1,268.72$467.62$1,736.34$113,250.44
225Apr 2040$1,273.90$462.44$1,736.34$111,976.54
226May 2040$1,279.10$457.24$1,736.34$110,697.44
227Jun 2040$1,284.33$452.01$1,736.34$109,413.11
228Jul 2040$1,289.57$446.77$1,736.34$108,123.54
229Aug 2040$1,294.84$441.50$1,736.34$106,828.70
230Sep 2040$1,300.12$436.22$1,736.34$105,528.58
231Oct 2040$1,305.43$430.91$1,736.34$104,223.15
232Nov 2040$1,310.76$425.58$1,736.34$102,912.39
233Dec 2040$1,316.11$420.23$1,736.34$101,596.28
2040 Total$15,444.86$5,391.22$20,836.08
234Jan 2041$1,321.49$414.85$1,736.34$100,274.79
235Feb 2041$1,326.88$409.46$1,736.34$98,947.91
236Mar 2041$1,332.30$404.04$1,736.34$97,615.61
237Apr 2041$1,337.74$398.60$1,736.34$96,277.87
238May 2041$1,343.21$393.13$1,736.34$94,934.66
239Jun 2041$1,348.69$387.65$1,736.34$93,585.97
240Jul 2041$1,354.20$382.14$1,736.34$92,231.77
241Aug 2041$1,359.73$376.61$1,736.34$90,872.04
242Sep 2041$1,365.28$371.06$1,736.34$89,506.76
243Oct 2041$1,370.85$365.49$1,736.34$88,135.91
244Nov 2041$1,376.45$359.89$1,736.34$86,759.46
245Dec 2041$1,382.07$354.27$1,736.34$85,377.39
2041 Total$16,218.89$4,617.19$20,836.08
246Jan 2042$1,387.72$348.62$1,736.34$83,989.67
247Feb 2042$1,393.38$342.96$1,736.34$82,596.29
248Mar 2042$1,399.07$337.27$1,736.34$81,197.22
249Apr 2042$1,404.78$331.56$1,736.34$79,792.44
250May 2042$1,410.52$325.82$1,736.34$78,381.92
251Jun 2042$1,416.28$320.06$1,736.34$76,965.64
252Jul 2042$1,422.06$314.28$1,736.34$75,543.58
253Aug 2042$1,427.87$308.47$1,736.34$74,115.71
254Sep 2042$1,433.70$302.64$1,736.34$72,682.01
255Oct 2042$1,439.56$296.78$1,736.34$71,242.45
256Nov 2042$1,445.43$290.91$1,736.34$69,797.02
257Dec 2042$1,451.34$285.00$1,736.34$68,345.68
2042 Total$17,031.71$3,804.37$20,836.08
258Jan 2043$1,457.26$279.08$1,736.34$66,888.42
259Feb 2043$1,463.21$273.13$1,736.34$65,425.21
260Mar 2043$1,469.19$267.15$1,736.34$63,956.02
261Apr 2043$1,475.19$261.15$1,736.34$62,480.83
262May 2043$1,481.21$255.13$1,736.34$60,999.62
263Jun 2043$1,487.26$249.08$1,736.34$59,512.36
264Jul 2043$1,493.33$243.01$1,736.34$58,019.03
265Aug 2043$1,499.43$236.91$1,736.34$56,519.60
266Sep 2043$1,505.55$230.79$1,736.34$55,014.05
267Oct 2043$1,511.70$224.64$1,736.34$53,502.35
268Nov 2043$1,517.87$218.47$1,736.34$51,984.48
269Dec 2043$1,524.07$212.27$1,736.34$50,460.41
2043 Total$17,885.27$2,950.81$20,836.08
270Jan 2044$1,530.29$206.05$1,736.34$48,930.12
271Feb 2044$1,536.54$199.80$1,736.34$47,393.58
272Mar 2044$1,542.82$193.52$1,736.34$45,850.76
273Apr 2044$1,549.12$187.22$1,736.34$44,301.64
274May 2044$1,555.44$180.90$1,736.34$42,746.20
275Jun 2044$1,561.79$174.55$1,736.34$41,184.41
276Jul 2044$1,568.17$168.17$1,736.34$39,616.24
277Aug 2044$1,574.57$161.77$1,736.34$38,041.67
278Sep 2044$1,581.00$155.34$1,736.34$36,460.67
279Oct 2044$1,587.46$148.88$1,736.34$34,873.21
280Nov 2044$1,593.94$142.40$1,736.34$33,279.27
281Dec 2044$1,600.45$135.89$1,736.34$31,678.82
2044 Total$18,781.59$2,054.49$20,836.08
282Jan 2045$1,606.98$129.36$1,736.34$30,071.84
283Feb 2045$1,613.55$122.79$1,736.34$28,458.29
284Mar 2045$1,620.14$116.20$1,736.34$26,838.15
285Apr 2045$1,626.75$109.59$1,736.34$25,211.40
286May 2045$1,633.39$102.95$1,736.34$23,578.01
287Jun 2045$1,640.06$96.28$1,736.34$21,937.95
288Jul 2045$1,646.76$89.58$1,736.34$20,291.19
289Aug 2045$1,653.48$82.86$1,736.34$18,637.71
290Sep 2045$1,660.24$76.10$1,736.34$16,977.47
291Oct 2045$1,667.02$69.32$1,736.34$15,310.45
292Nov 2045$1,673.82$62.52$1,736.34$13,636.63
293Dec 2045$1,680.66$55.68$1,736.34$11,955.97
2045 Total$19,722.85$1,113.23$20,836.08
294Jan 2046$1,687.52$48.82$1,736.34$10,268.45
295Feb 2046$1,694.41$41.93$1,736.34$8,574.04
296Mar 2046$1,701.33$35.01$1,736.34$6,872.71
297Apr 2046$1,708.28$28.06$1,736.34$5,164.43
298May 2046$1,715.25$21.09$1,736.34$3,449.18
299Jun 2046$1,722.26$14.08$1,736.34$1,726.92
300Jul 2046$1,726.92$7.05$1,733.97$0.00
2046 Total$11,955.97$196.04$12,152.01