Borrow amount

$300,000

Advertised Rate

3.33

% p.a

Variable

Loan term
25 Years
Bankstown City Unity Bank
Repayment frequency
Monthly
Monthly Repayments
$1,475
Number of repayments
300
Total interest paid
$142,397
Total Repayments

$442,397

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$642.16$832.50$1,474.66$299,357.84
2Jun 2021$643.94$830.72$1,474.66$298,713.90
3Jul 2021$645.73$828.93$1,474.66$298,068.17
4Aug 2021$647.52$827.14$1,474.66$297,420.65
5Sep 2021$649.32$825.34$1,474.66$296,771.33
6Oct 2021$651.12$823.54$1,474.66$296,120.21
7Nov 2021$652.93$821.73$1,474.66$295,467.28
8Dec 2021$654.74$819.92$1,474.66$294,812.54
2021 Total$5,187.46$6,609.82$11,797.28
9Jan 2022$656.56$818.10$1,474.66$294,155.98
10Feb 2022$658.38$816.28$1,474.66$293,497.60
11Mar 2022$660.20$814.46$1,474.66$292,837.40
12Apr 2022$662.04$812.62$1,474.66$292,175.36
13May 2022$663.87$810.79$1,474.66$291,511.49
14Jun 2022$665.72$808.94$1,474.66$290,845.77
15Jul 2022$667.56$807.10$1,474.66$290,178.21
16Aug 2022$669.42$805.24$1,474.66$289,508.79
17Sep 2022$671.27$803.39$1,474.66$288,837.52
18Oct 2022$673.14$801.52$1,474.66$288,164.38
19Nov 2022$675.00$799.66$1,474.66$287,489.38
20Dec 2022$676.88$797.78$1,474.66$286,812.50
2022 Total$8,000.04$9,695.88$17,695.92
21Jan 2023$678.76$795.90$1,474.66$286,133.74
22Feb 2023$680.64$794.02$1,474.66$285,453.10
23Mar 2023$682.53$792.13$1,474.66$284,770.57
24Apr 2023$684.42$790.24$1,474.66$284,086.15
25May 2023$686.32$788.34$1,474.66$283,399.83
26Jun 2023$688.23$786.43$1,474.66$282,711.60
27Jul 2023$690.14$784.52$1,474.66$282,021.46
28Aug 2023$692.05$782.61$1,474.66$281,329.41
29Sep 2023$693.97$780.69$1,474.66$280,635.44
30Oct 2023$695.90$778.76$1,474.66$279,939.54
31Nov 2023$697.83$776.83$1,474.66$279,241.71
32Dec 2023$699.76$774.90$1,474.66$278,541.95
2023 Total$8,270.55$9,425.37$17,695.92
33Jan 2024$701.71$772.95$1,474.66$277,840.24
34Feb 2024$703.65$771.01$1,474.66$277,136.59
35Mar 2024$705.61$769.05$1,474.66$276,430.98
36Apr 2024$707.56$767.10$1,474.66$275,723.42
37May 2024$709.53$765.13$1,474.66$275,013.89
38Jun 2024$711.50$763.16$1,474.66$274,302.39
39Jul 2024$713.47$761.19$1,474.66$273,588.92
40Aug 2024$715.45$759.21$1,474.66$272,873.47
41Sep 2024$717.44$757.22$1,474.66$272,156.03
42Oct 2024$719.43$755.23$1,474.66$271,436.60
43Nov 2024$721.42$753.24$1,474.66$270,715.18
44Dec 2024$723.43$751.23$1,474.66$269,991.75
2024 Total$8,550.2$9,145.72$17,695.92
45Jan 2025$725.43$749.23$1,474.66$269,266.32
46Feb 2025$727.45$747.21$1,474.66$268,538.87
47Mar 2025$729.46$745.20$1,474.66$267,809.41
48Apr 2025$731.49$743.17$1,474.66$267,077.92
49May 2025$733.52$741.14$1,474.66$266,344.40
50Jun 2025$735.55$739.11$1,474.66$265,608.85
51Jul 2025$737.60$737.06$1,474.66$264,871.25
52Aug 2025$739.64$735.02$1,474.66$264,131.61
53Sep 2025$741.69$732.97$1,474.66$263,389.92
54Oct 2025$743.75$730.91$1,474.66$262,646.17
55Nov 2025$745.82$728.84$1,474.66$261,900.35
56Dec 2025$747.89$726.77$1,474.66$261,152.46
2025 Total$8,839.29$8,856.63$17,695.92
57Jan 2026$749.96$724.70$1,474.66$260,402.50
58Feb 2026$752.04$722.62$1,474.66$259,650.46
59Mar 2026$754.13$720.53$1,474.66$258,896.33
60Apr 2026$756.22$718.44$1,474.66$258,140.11
61May 2026$758.32$716.34$1,474.66$257,381.79
62Jun 2026$760.43$714.23$1,474.66$256,621.36
63Jul 2026$762.54$712.12$1,474.66$255,858.82
64Aug 2026$764.65$710.01$1,474.66$255,094.17
65Sep 2026$766.77$707.89$1,474.66$254,327.40
66Oct 2026$768.90$705.76$1,474.66$253,558.50
67Nov 2026$771.04$703.62$1,474.66$252,787.46
68Dec 2026$773.17$701.49$1,474.66$252,014.29
2026 Total$9,138.17$8,557.75$17,695.92
69Jan 2027$775.32$699.34$1,474.66$251,238.97
70Feb 2027$777.47$697.19$1,474.66$250,461.50
71Mar 2027$779.63$695.03$1,474.66$249,681.87
72Apr 2027$781.79$692.87$1,474.66$248,900.08
73May 2027$783.96$690.70$1,474.66$248,116.12
74Jun 2027$786.14$688.52$1,474.66$247,329.98
75Jul 2027$788.32$686.34$1,474.66$246,541.66
76Aug 2027$790.51$684.15$1,474.66$245,751.15
77Sep 2027$792.70$681.96$1,474.66$244,958.45
78Oct 2027$794.90$679.76$1,474.66$244,163.55
79Nov 2027$797.11$677.55$1,474.66$243,366.44
80Dec 2027$799.32$675.34$1,474.66$242,567.12
2027 Total$9,447.17$8,248.75$17,695.92
81Jan 2028$801.54$673.12$1,474.66$241,765.58
82Feb 2028$803.76$670.90$1,474.66$240,961.82
83Mar 2028$805.99$668.67$1,474.66$240,155.83
84Apr 2028$808.23$666.43$1,474.66$239,347.60
85May 2028$810.47$664.19$1,474.66$238,537.13
86Jun 2028$812.72$661.94$1,474.66$237,724.41
87Jul 2028$814.97$659.69$1,474.66$236,909.44
88Aug 2028$817.24$657.42$1,474.66$236,092.20
89Sep 2028$819.50$655.16$1,474.66$235,272.70
90Oct 2028$821.78$652.88$1,474.66$234,450.92
91Nov 2028$824.06$650.60$1,474.66$233,626.86
92Dec 2028$826.35$648.31$1,474.66$232,800.51
2028 Total$9,766.61$7,929.31$17,695.92
93Jan 2029$828.64$646.02$1,474.66$231,971.87
94Feb 2029$830.94$643.72$1,474.66$231,140.93
95Mar 2029$833.24$641.42$1,474.66$230,307.69
96Apr 2029$835.56$639.10$1,474.66$229,472.13
97May 2029$837.87$636.79$1,474.66$228,634.26
98Jun 2029$840.20$634.46$1,474.66$227,794.06
99Jul 2029$842.53$632.13$1,474.66$226,951.53
100Aug 2029$844.87$629.79$1,474.66$226,106.66
101Sep 2029$847.21$627.45$1,474.66$225,259.45
102Oct 2029$849.57$625.09$1,474.66$224,409.88
103Nov 2029$851.92$622.74$1,474.66$223,557.96
104Dec 2029$854.29$620.37$1,474.66$222,703.67
2029 Total$10,096.84$7,599.08$17,695.92
105Jan 2030$856.66$618.00$1,474.66$221,847.01
106Feb 2030$859.03$615.63$1,474.66$220,987.98
107Mar 2030$861.42$613.24$1,474.66$220,126.56
108Apr 2030$863.81$610.85$1,474.66$219,262.75
109May 2030$866.21$608.45$1,474.66$218,396.54
110Jun 2030$868.61$606.05$1,474.66$217,527.93
111Jul 2030$871.02$603.64$1,474.66$216,656.91
112Aug 2030$873.44$601.22$1,474.66$215,783.47
113Sep 2030$875.86$598.80$1,474.66$214,907.61
114Oct 2030$878.29$596.37$1,474.66$214,029.32
115Nov 2030$880.73$593.93$1,474.66$213,148.59
116Dec 2030$883.17$591.49$1,474.66$212,265.42
2030 Total$10,438.25$7,257.67$17,695.92
117Jan 2031$885.62$589.04$1,474.66$211,379.80
118Feb 2031$888.08$586.58$1,474.66$210,491.72
119Mar 2031$890.55$584.11$1,474.66$209,601.17
120Apr 2031$893.02$581.64$1,474.66$208,708.15
121May 2031$895.49$579.17$1,474.66$207,812.66
122Jun 2031$897.98$576.68$1,474.66$206,914.68
123Jul 2031$900.47$574.19$1,474.66$206,014.21
124Aug 2031$902.97$571.69$1,474.66$205,111.24
125Sep 2031$905.48$569.18$1,474.66$204,205.76
126Oct 2031$907.99$566.67$1,474.66$203,297.77
127Nov 2031$910.51$564.15$1,474.66$202,387.26
128Dec 2031$913.04$561.62$1,474.66$201,474.22
2031 Total$10,791.2$6,904.72$17,695.92
129Jan 2032$915.57$559.09$1,474.66$200,558.65
130Feb 2032$918.11$556.55$1,474.66$199,640.54
131Mar 2032$920.66$554.00$1,474.66$198,719.88
132Apr 2032$923.21$551.45$1,474.66$197,796.67
133May 2032$925.77$548.89$1,474.66$196,870.90
134Jun 2032$928.34$546.32$1,474.66$195,942.56
135Jul 2032$930.92$543.74$1,474.66$195,011.64
136Aug 2032$933.50$541.16$1,474.66$194,078.14
137Sep 2032$936.09$538.57$1,474.66$193,142.05
138Oct 2032$938.69$535.97$1,474.66$192,203.36
139Nov 2032$941.30$533.36$1,474.66$191,262.06
140Dec 2032$943.91$530.75$1,474.66$190,318.15
2032 Total$11,156.07$6,539.85$17,695.92
141Jan 2033$946.53$528.13$1,474.66$189,371.62
142Feb 2033$949.15$525.51$1,474.66$188,422.47
143Mar 2033$951.79$522.87$1,474.66$187,470.68
144Apr 2033$954.43$520.23$1,474.66$186,516.25
145May 2033$957.08$517.58$1,474.66$185,559.17
146Jun 2033$959.73$514.93$1,474.66$184,599.44
147Jul 2033$962.40$512.26$1,474.66$183,637.04
148Aug 2033$965.07$509.59$1,474.66$182,671.97
149Sep 2033$967.75$506.91$1,474.66$181,704.22
150Oct 2033$970.43$504.23$1,474.66$180,733.79
151Nov 2033$973.12$501.54$1,474.66$179,760.67
152Dec 2033$975.82$498.84$1,474.66$178,784.85
2033 Total$11,533.3$6,162.62$17,695.92
153Jan 2034$978.53$496.13$1,474.66$177,806.32
154Feb 2034$981.25$493.41$1,474.66$176,825.07
155Mar 2034$983.97$490.69$1,474.66$175,841.10
156Apr 2034$986.70$487.96$1,474.66$174,854.40
157May 2034$989.44$485.22$1,474.66$173,864.96
158Jun 2034$992.18$482.48$1,474.66$172,872.78
159Jul 2034$994.94$479.72$1,474.66$171,877.84
160Aug 2034$997.70$476.96$1,474.66$170,880.14
161Sep 2034$1,000.47$474.19$1,474.66$169,879.67
162Oct 2034$1,003.24$471.42$1,474.66$168,876.43
163Nov 2034$1,006.03$468.63$1,474.66$167,870.40
164Dec 2034$1,008.82$465.84$1,474.66$166,861.58
2034 Total$11,923.27$5,772.65$17,695.92
165Jan 2035$1,011.62$463.04$1,474.66$165,849.96
166Feb 2035$1,014.43$460.23$1,474.66$164,835.53
167Mar 2035$1,017.24$457.42$1,474.66$163,818.29
168Apr 2035$1,020.06$454.60$1,474.66$162,798.23
169May 2035$1,022.89$451.77$1,474.66$161,775.34
170Jun 2035$1,025.73$448.93$1,474.66$160,749.61
171Jul 2035$1,028.58$446.08$1,474.66$159,721.03
172Aug 2035$1,031.43$443.23$1,474.66$158,689.60
173Sep 2035$1,034.30$440.36$1,474.66$157,655.30
174Oct 2035$1,037.17$437.49$1,474.66$156,618.13
175Nov 2035$1,040.04$434.62$1,474.66$155,578.09
176Dec 2035$1,042.93$431.73$1,474.66$154,535.16
2035 Total$12,326.42$5,369.5$17,695.92
177Jan 2036$1,045.82$428.84$1,474.66$153,489.34
178Feb 2036$1,048.73$425.93$1,474.66$152,440.61
179Mar 2036$1,051.64$423.02$1,474.66$151,388.97
180Apr 2036$1,054.56$420.10$1,474.66$150,334.41
181May 2036$1,057.48$417.18$1,474.66$149,276.93
182Jun 2036$1,060.42$414.24$1,474.66$148,216.51
183Jul 2036$1,063.36$411.30$1,474.66$147,153.15
184Aug 2036$1,066.31$408.35$1,474.66$146,086.84
185Sep 2036$1,069.27$405.39$1,474.66$145,017.57
186Oct 2036$1,072.24$402.42$1,474.66$143,945.33
187Nov 2036$1,075.21$399.45$1,474.66$142,870.12
188Dec 2036$1,078.20$396.46$1,474.66$141,791.92
2036 Total$12,743.24$4,952.68$17,695.92
189Jan 2037$1,081.19$393.47$1,474.66$140,710.73
190Feb 2037$1,084.19$390.47$1,474.66$139,626.54
191Mar 2037$1,087.20$387.46$1,474.66$138,539.34
192Apr 2037$1,090.21$384.45$1,474.66$137,449.13
193May 2037$1,093.24$381.42$1,474.66$136,355.89
194Jun 2037$1,096.27$378.39$1,474.66$135,259.62
195Jul 2037$1,099.31$375.35$1,474.66$134,160.31
196Aug 2037$1,102.37$372.29$1,474.66$133,057.94
197Sep 2037$1,105.42$369.24$1,474.66$131,952.52
198Oct 2037$1,108.49$366.17$1,474.66$130,844.03
199Nov 2037$1,111.57$363.09$1,474.66$129,732.46
200Dec 2037$1,114.65$360.01$1,474.66$128,617.81
2037 Total$13,174.11$4,521.81$17,695.92
201Jan 2038$1,117.75$356.91$1,474.66$127,500.06
202Feb 2038$1,120.85$353.81$1,474.66$126,379.21
203Mar 2038$1,123.96$350.70$1,474.66$125,255.25
204Apr 2038$1,127.08$347.58$1,474.66$124,128.17
205May 2038$1,130.20$344.46$1,474.66$122,997.97
206Jun 2038$1,133.34$341.32$1,474.66$121,864.63
207Jul 2038$1,136.49$338.17$1,474.66$120,728.14
208Aug 2038$1,139.64$335.02$1,474.66$119,588.50
209Sep 2038$1,142.80$331.86$1,474.66$118,445.70
210Oct 2038$1,145.97$328.69$1,474.66$117,299.73
211Nov 2038$1,149.15$325.51$1,474.66$116,150.58
212Dec 2038$1,152.34$322.32$1,474.66$114,998.24
2038 Total$13,619.57$4,076.35$17,695.92
213Jan 2039$1,155.54$319.12$1,474.66$113,842.70
214Feb 2039$1,158.75$315.91$1,474.66$112,683.95
215Mar 2039$1,161.96$312.70$1,474.66$111,521.99
216Apr 2039$1,165.19$309.47$1,474.66$110,356.80
217May 2039$1,168.42$306.24$1,474.66$109,188.38
218Jun 2039$1,171.66$303.00$1,474.66$108,016.72
219Jul 2039$1,174.91$299.75$1,474.66$106,841.81
220Aug 2039$1,178.17$296.49$1,474.66$105,663.64
221Sep 2039$1,181.44$293.22$1,474.66$104,482.20
222Oct 2039$1,184.72$289.94$1,474.66$103,297.48
223Nov 2039$1,188.01$286.65$1,474.66$102,109.47
224Dec 2039$1,191.31$283.35$1,474.66$100,918.16
2039 Total$14,080.08$3,615.84$17,695.92
225Jan 2040$1,194.61$280.05$1,474.66$99,723.55
226Feb 2040$1,197.93$276.73$1,474.66$98,525.62
227Mar 2040$1,201.25$273.41$1,474.66$97,324.37
228Apr 2040$1,204.58$270.08$1,474.66$96,119.79
229May 2040$1,207.93$266.73$1,474.66$94,911.86
230Jun 2040$1,211.28$263.38$1,474.66$93,700.58
231Jul 2040$1,214.64$260.02$1,474.66$92,485.94
232Aug 2040$1,218.01$256.65$1,474.66$91,267.93
233Sep 2040$1,221.39$253.27$1,474.66$90,046.54
234Oct 2040$1,224.78$249.88$1,474.66$88,821.76
235Nov 2040$1,228.18$246.48$1,474.66$87,593.58
236Dec 2040$1,231.59$243.07$1,474.66$86,361.99
2040 Total$14,556.17$3,139.75$17,695.92
237Jan 2041$1,235.01$239.65$1,474.66$85,126.98
238Feb 2041$1,238.43$236.23$1,474.66$83,888.55
239Mar 2041$1,241.87$232.79$1,474.66$82,646.68
240Apr 2041$1,245.32$229.34$1,474.66$81,401.36
241May 2041$1,248.77$225.89$1,474.66$80,152.59
242Jun 2041$1,252.24$222.42$1,474.66$78,900.35
243Jul 2041$1,255.71$218.95$1,474.66$77,644.64
244Aug 2041$1,259.20$215.46$1,474.66$76,385.44
245Sep 2041$1,262.69$211.97$1,474.66$75,122.75
246Oct 2041$1,266.19$208.47$1,474.66$73,856.56
247Nov 2041$1,269.71$204.95$1,474.66$72,586.85
248Dec 2041$1,273.23$201.43$1,474.66$71,313.62
2041 Total$15,048.37$2,647.55$17,695.92
249Jan 2042$1,276.76$197.90$1,474.66$70,036.86
250Feb 2042$1,280.31$194.35$1,474.66$68,756.55
251Mar 2042$1,283.86$190.80$1,474.66$67,472.69
252Apr 2042$1,287.42$187.24$1,474.66$66,185.27
253May 2042$1,291.00$183.66$1,474.66$64,894.27
254Jun 2042$1,294.58$180.08$1,474.66$63,599.69
255Jul 2042$1,298.17$176.49$1,474.66$62,301.52
256Aug 2042$1,301.77$172.89$1,474.66$60,999.75
257Sep 2042$1,305.39$169.27$1,474.66$59,694.36
258Oct 2042$1,309.01$165.65$1,474.66$58,385.35
259Nov 2042$1,312.64$162.02$1,474.66$57,072.71
260Dec 2042$1,316.28$158.38$1,474.66$55,756.43
2042 Total$15,557.19$2,138.73$17,695.92
261Jan 2043$1,319.94$154.72$1,474.66$54,436.49
262Feb 2043$1,323.60$151.06$1,474.66$53,112.89
263Mar 2043$1,327.27$147.39$1,474.66$51,785.62
264Apr 2043$1,330.95$143.71$1,474.66$50,454.67
265May 2043$1,334.65$140.01$1,474.66$49,120.02
266Jun 2043$1,338.35$136.31$1,474.66$47,781.67
267Jul 2043$1,342.07$132.59$1,474.66$46,439.60
268Aug 2043$1,345.79$128.87$1,474.66$45,093.81
269Sep 2043$1,349.52$125.14$1,474.66$43,744.29
270Oct 2043$1,353.27$121.39$1,474.66$42,391.02
271Nov 2043$1,357.02$117.64$1,474.66$41,034.00
272Dec 2043$1,360.79$113.87$1,474.66$39,673.21
2043 Total$16,083.22$1,612.7$17,695.92
273Jan 2044$1,364.57$110.09$1,474.66$38,308.64
274Feb 2044$1,368.35$106.31$1,474.66$36,940.29
275Mar 2044$1,372.15$102.51$1,474.66$35,568.14
276Apr 2044$1,375.96$98.70$1,474.66$34,192.18
277May 2044$1,379.78$94.88$1,474.66$32,812.40
278Jun 2044$1,383.61$91.05$1,474.66$31,428.79
279Jul 2044$1,387.45$87.21$1,474.66$30,041.34
280Aug 2044$1,391.30$83.36$1,474.66$28,650.04
281Sep 2044$1,395.16$79.50$1,474.66$27,254.88
282Oct 2044$1,399.03$75.63$1,474.66$25,855.85
283Nov 2044$1,402.91$71.75$1,474.66$24,452.94
284Dec 2044$1,406.80$67.86$1,474.66$23,046.14
2044 Total$16,627.07$1,068.85$17,695.92
285Jan 2045$1,410.71$63.95$1,474.66$21,635.43
286Feb 2045$1,414.62$60.04$1,474.66$20,220.81
287Mar 2045$1,418.55$56.11$1,474.66$18,802.26
288Apr 2045$1,422.48$52.18$1,474.66$17,379.78
289May 2045$1,426.43$48.23$1,474.66$15,953.35
290Jun 2045$1,430.39$44.27$1,474.66$14,522.96
291Jul 2045$1,434.36$40.30$1,474.66$13,088.60
292Aug 2045$1,438.34$36.32$1,474.66$11,650.26
293Sep 2045$1,442.33$32.33$1,474.66$10,207.93
294Oct 2045$1,446.33$28.33$1,474.66$8,761.60
295Nov 2045$1,450.35$24.31$1,474.66$7,311.25
296Dec 2045$1,454.37$20.29$1,474.66$5,856.88
2045 Total$17,189.26$506.66$17,695.92
297Jan 2046$1,458.41$16.25$1,474.66$4,398.47
298Feb 2046$1,462.45$12.21$1,474.66$2,936.02
299Mar 2046$1,466.51$8.15$1,474.66$1,469.51
300Apr 2046$1,469.51$4.08$1,473.59$0.00
2046 Total$5,856.88$40.69$5,897.57